Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.22% first-year return on $215k initial cash invested.
-17.22%
Cash On Cash
2.66%
Cap Rate
0.42
DSCR
$4,200
Rent
-$3,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,200 income − $7,288 expenses = $3,088 out of pocket
Investment Breakdown
|
Purchase Price
$939k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,390
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,200
Total Expenses
$7,288
Mortgage P&I
119%
$5,005
Property Taxes
13%
$526
Home Insurance
8%
$329
HOA
0%
$0
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462