Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.2% first-year return on $217k initial cash invested.
-13.2%
Cash On Cash
3.21%
Cap Rate
0.54
DSCR
$5,001
Rent
-$2,393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,001 income − $7,394 expenses = $2,393 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,001
Total Expenses
$7,394
Mortgage P&I
95%
$4,737
Property Taxes
13%
$625
Home Insurance
7%
$332
HOA
0%
$0
Property Management
12%
$600
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$550