Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.72% first-year return on $219k initial cash invested.
-16.72%
Cash On Cash
2.72%
Cap Rate
0.43
DSCR
$4,816
Rent
-$3,053
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,816 income − $7,869 expenses = $3,053 out of pocket
Investment Breakdown
|
Purchase Price
$958k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$192k
Closing costs
1%
$9,575
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,816
Total Expenses
$7,869
Mortgage P&I
104%
$5,032
Property Taxes
17%
$823
Home Insurance
7%
$335
HOA
1%
$41
Property Management
12%
$578
CapEx
4%
$193
Vacancy
3%
$144
Maintenance
4%
$193
Other
11%
$530