Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.56% first-year return on $215k initial cash invested.
-7.56%
Cash On Cash
4.48%
Cap Rate
0.76
DSCR
$6,159
Rent
-$1,352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,159 income − $7,511 expenses = $1,352 out of pocket
Investment Breakdown
|
Purchase Price
$936k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$187k
Closing costs
1%
$9,360
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,159
Total Expenses
$7,511
Mortgage P&I
75%
$4,598
Property Taxes
8%
$474
Home Insurance
6%
$346
HOA
0%
$0
Property Management
12%
$739
CapEx
4%
$246
Vacancy
3%
$185
Maintenance
4%
$246
Other
11%
$677