Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.58% first-year return on $218k initial cash invested.
-20.58%
Cash On Cash
1.56%
Cap Rate
0.25
DSCR
$2,912
Rent
-$3,731
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,912 income − $6,643 expenses = $3,731 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,912
Total Expenses
$6,643
Mortgage P&I
167%
$4,850
Property Taxes
16%
$473
Home Insurance
11%
$332
HOA
0%
$0
Property Management
12%
$349
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$320