Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.34% first-year return on $217k initial cash invested.
-18.34%
Cash On Cash
2.13%
Cap Rate
0.35
DSCR
$3,288
Rent
-$3,310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,288 income − $6,598 expenses = $3,310 out of pocket
Investment Breakdown
|
Purchase Price
$946k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$189k
Closing costs
1%
$9,457
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,288
Total Expenses
$6,598
Mortgage P&I
148%
$4,859
Property Taxes
8%
$271
Home Insurance
11%
$348
HOA
0%
$0
Property Management
12%
$395
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$362