Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.41% first-year return on $217k initial cash invested.
-15.41%
Cash On Cash
2.88%
Cap Rate
0.46
DSCR
$4,066
Rent
-$2,790
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,066 income − $6,856 expenses = $2,790 out of pocket
Investment Breakdown
|
Purchase Price
$949k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,066
Total Expenses
$6,856
Mortgage P&I
121%
$4,903
Property Taxes
6%
$238
Home Insurance
8%
$332
HOA
0%
$0
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$447