Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.36% first-year return on $216k initial cash invested.
-14.36%
Cash On Cash
2.97%
Cap Rate
0.49
DSCR
$5,014
Rent
-$2,586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,014 income − $7,600 expenses = $2,586 out of pocket
Investment Breakdown
|
Purchase Price
$944k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$189k
Closing costs
1%
$9,436
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,014
Total Expenses
$7,600
Mortgage P&I
94%
$4,721
Property Taxes
16%
$824
Home Insurance
7%
$349
HOA
0%
$0
Property Management
12%
$602
CapEx
4%
$201
Vacancy
3%
$150
Maintenance
4%
$201
Other
11%
$552