Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.96% first-year return on $215k initial cash invested.
-13.96%
Cash On Cash
3.02%
Cap Rate
0.5
DSCR
$4,446
Rent
-$2,503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,446 income − $6,949 expenses = $2,503 out of pocket
Investment Breakdown
|
Purchase Price
$939k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,391
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,446
Total Expenses
$6,949
Mortgage P&I
105%
$4,690
Property Taxes
8%
$362
Home Insurance
8%
$343
HOA
1%
$42
Property Management
12%
$534
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$489