Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.81% first-year return on $211k initial cash invested.
-16.81%
Cash On Cash
2.47%
Cap Rate
0.4
DSCR
$4,206
Rent
-$2,963
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,206 income − $7,169 expenses = $2,963 out of pocket
Investment Breakdown
|
Purchase Price
$921k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$184k
Closing costs
1%
$9,214
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,206
Total Expenses
$7,169
Mortgage P&I
111%
$4,689
Property Taxes
16%
$674
Home Insurance
7%
$306
HOA
2%
$70
Property Management
12%
$505
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$463