Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.16% first-year return on $217k initial cash invested.
-19.16%
Cash On Cash
1.98%
Cap Rate
0.32
DSCR
$4,016
Rent
-$3,460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,016 income − $7,476 expenses = $3,460 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%
$9,463
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,016
Total Expenses
$7,476
Mortgage P&I
121%
$4,859
Property Taxes
23%
$910
Home Insurance
8%
$341
HOA
0%
$0
Property Management
12%
$482
CapEx
4%
$161
Vacancy
3%
$120
Maintenance
4%
$161
Other
11%
$442