Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.67% first-year return on $215k initial cash invested.
-16.67%
Cash On Cash
2.6%
Cap Rate
0.42
DSCR
$3,698
Rent
-$2,982
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,698 income − $6,680 expenses = $2,982 out of pocket
Investment Breakdown
|
Purchase Price
$936k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$187k
Closing costs
1%
$9,364
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,698
Total Expenses
$6,680
Mortgage P&I
132%
$4,863
Property Taxes
5%
$196
Home Insurance
9%
$346
HOA
0%
$17
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407