Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.79% first-year return on $218k initial cash invested.
-16.79%
Cash On Cash
2.44%
Cap Rate
0.4
DSCR
$4,296
Rent
-$3,047
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,296 income − $7,343 expenses = $3,047 out of pocket
Investment Breakdown
|
Purchase Price
$951k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$190k
Closing costs
1%
$9,512
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,296
Total Expenses
$7,343
Mortgage P&I
112%
$4,810
Property Taxes
17%
$739
Home Insurance
8%
$332
HOA
0%
$0
Property Management
12%
$516
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$473