Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.3% first-year return on $216k initial cash invested.
-14.3%
Cash On Cash
3.11%
Cap Rate
0.51
DSCR
$5,414
Rent
-$2,570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,414 income − $7,984 expenses = $2,570 out of pocket
Investment Breakdown
|
Purchase Price
$941k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$188k
Closing costs
1%
$9,414
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,414
Total Expenses
$7,984
Mortgage P&I
88%
$4,791
Property Taxes
16%
$871
Home Insurance
6%
$330
HOA
3%
$150
Property Management
12%
$650
CapEx
4%
$217
Vacancy
3%
$162
Maintenance
4%
$217
Other
11%
$596