Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.08% first-year return on $218k initial cash invested.
-12.08%
Cash On Cash
3.44%
Cap Rate
0.58
DSCR
$4,930
Rent
-$2,189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,930 income − $7,119 expenses = $2,189 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,930
Total Expenses
$7,119
Mortgage P&I
96%
$4,712
Property Taxes
8%
$399
Home Insurance
7%
$332
HOA
0%
$0
Property Management
12%
$592
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$542