Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.14% first-year return on $218k initial cash invested.
-23.14%
Cash On Cash
0.67%
Cap Rate
0.12
DSCR
$2,883
Rent
-$4,194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,883 income − $7,077 expenses = $4,194 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$190k
Closing costs
1%
$9,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,883
Total Expenses
$7,077
Mortgage P&I
160%
$4,610
Property Taxes
40%
$1,156
Home Insurance
12%
$332
HOA
0%
$0
Property Management
12%
$346
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$317