Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.59% first-year return on $219k initial cash invested.
-18.59%
Cash On Cash
1.68%
Cap Rate
0.29
DSCR
$2,986
Rent
-$3,393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,986 income − $6,379 expenses = $3,393 out of pocket
Investment Breakdown
|
Purchase Price
$957k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$191k
Closing costs
1%
$9,573
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,986
Total Expenses
$6,379
Mortgage P&I
155%
$4,614
Property Taxes
14%
$403
Home Insurance
12%
$348
HOA
0%
$0
Property Management
12%
$358
CapEx
4%
$119
Vacancy
3%
$90
Maintenance
4%
$119
Other
11%
$328