Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.93% first-year return on $215k initial cash invested.
-15.93%
Cash On Cash
3.25%
Cap Rate
0.49
DSCR
$5,774
Rent
-$2,857
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,774 income − $8,631 expenses = $2,857 out of pocket
Investment Breakdown
|
Purchase Price
$939k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,394
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,774
Total Expenses
$8,631
Mortgage P&I
90%
$5,168
Property Taxes
20%
$1,150
Home Insurance
6%
$350
HOA
0%
$0
Property Management
12%
$693
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$635