Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.38% first-year return on $217k initial cash invested.
-14.38%
Cash On Cash
3.04%
Cap Rate
0.5
DSCR
$5,168
Rent
-$2,599
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,168 income − $7,767 expenses = $2,599 out of pocket
Investment Breakdown
|
Purchase Price
$947k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$189k
Closing costs
1%
$9,473
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,168
Total Expenses
$7,767
Mortgage P&I
93%
$4,795
Property Taxes
17%
$877
Home Insurance
7%
$338
HOA
0%
$0
Property Management
12%
$620
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$568