Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.45% first-year return on $217k initial cash invested.
-15.45%
Cash On Cash
2.61%
Cap Rate
0.44
DSCR
$4,106
Rent
-$2,796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,106 income − $6,902 expenses = $2,796 out of pocket
Investment Breakdown
|
Purchase Price
$948k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,484
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,106
Total Expenses
$6,902
Mortgage P&I
114%
$4,698
Property Taxes
8%
$318
Home Insurance
8%
$348
HOA
3%
$142
Property Management
12%
$493
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$452