Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.59% first-year return on $215k initial cash invested.
-15.59%
Cash On Cash
2.89%
Cap Rate
0.47
DSCR
$5,226
Rent
-$2,788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,226 income − $8,014 expenses = $2,788 out of pocket
Investment Breakdown
|
Purchase Price
$937k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$187k
Closing costs
1%
$9,365
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,226
Total Expenses
$8,014
Mortgage P&I
93%
$4,838
Property Taxes
19%
$1,000
Home Insurance
6%
$322
HOA
1%
$77
Property Management
12%
$627
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$575