Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.64% first-year return on $218k initial cash invested.
-5.64%
Cash On Cash
5.27%
Cap Rate
0.85
DSCR
$6,850
Rent
-$1,022
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,850 income − $7,872 expenses = $1,022 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$190k
Closing costs
1%
$9,502
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,850
Total Expenses
$7,872
Mortgage P&I
72%
$4,924
Property Taxes
4%
$277
Home Insurance
5%
$341
HOA
0%
$0
Property Management
12%
$822
CapEx
4%
$274
Vacancy
3%
$206
Maintenance
4%
$274
Other
11%
$754