Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.86% first-year return on $215k initial cash invested.
-3.86%
Cash On Cash
5.54%
Cap Rate
0.92
DSCR
$7,779
Rent
-$690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,779 income − $8,469 expenses = $690 out of pocket
Investment Breakdown
|
Purchase Price
$936k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$187k
Closing costs
1%
$9,362
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,779
Total Expenses
$8,469
Mortgage P&I
60%
$4,703
Property Taxes
10%
$761
Home Insurance
4%
$348
HOA
0%
$13
Property Management
12%
$933
CapEx
4%
$311
Vacancy
3%
$233
Maintenance
4%
$311
Other
11%
$856