Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.47% first-year return on $211k initial cash invested.
-16.47%
Cash On Cash
3.01%
Cap Rate
0.46
DSCR
$4,419
Rent
-$2,889
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,419 income − $7,308 expenses = $2,889 out of pocket
Investment Breakdown
|
Purchase Price
$917k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$183k
Closing costs
1%
$9,169
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,419
Total Expenses
$7,308
Mortgage P&I
113%
$5,015
Property Taxes
10%
$458
Home Insurance
8%
$332
HOA
0%
$0
Property Management
12%
$530
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$486