Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.65% first-year return on $217k initial cash invested.
-17.65%
Cash On Cash
2.14%
Cap Rate
0.36
DSCR
$4,431
Rent
-$3,193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,431 income − $7,624 expenses = $3,193 out of pocket
Investment Breakdown
|
Purchase Price
$948k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,483
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,431
Total Expenses
$7,624
Mortgage P&I
106%
$4,710
Property Taxes
24%
$1,058
Home Insurance
8%
$350
HOA
0%
$0
Property Management
12%
$532
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$487