Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.88% first-year return on $217k initial cash invested.
-11.88%
Cash On Cash
3.7%
Cap Rate
0.6
DSCR
$5,115
Rent
-$2,153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,115 income − $7,268 expenses = $2,153 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,495
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,115
Total Expenses
$7,268
Mortgage P&I
95%
$4,878
Property Taxes
6%
$318
Home Insurance
6%
$332
HOA
0%
$0
Property Management
12%
$614
CapEx
4%
$205
Vacancy
3%
$153
Maintenance
4%
$205
Other
11%
$563