Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.56% first-year return on $217k initial cash invested.
-17.56%
Cash On Cash
2.39%
Cap Rate
0.39
DSCR
$4,882
Rent
-$3,180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,882 income − $8,062 expenses = $3,180 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
$4,882
Total Expenses
$8,062
Mortgage P&I
100%
$4,876
Property Taxes
24%
$1,195
Home Insurance
7%
$332
HOA
0%
$0
Property Management
12%
$586
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$537