Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.52% first-year return on $218k initial cash invested.
-19.52%
Cash On Cash
1.66%
Cap Rate
0.28
DSCR
$2,577
Rent
-$3,538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,577 income − $6,115 expenses = $3,538 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$190k
Closing costs
1%
$9,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,577
Total Expenses
$6,115
Mortgage P&I
184%
$4,747
Property Taxes
6%
$161
Home Insurance
13%
$332
HOA
0%
$0
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283