Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.3% first-year return on $215k initial cash invested.
-16.3%
Cash On Cash
2.48%
Cap Rate
0.41
DSCR
$4,234
Rent
-$2,918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,234 income − $7,152 expenses = $2,918 out of pocket
Investment Breakdown
|
Purchase Price
$937k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$187k
Closing costs
1%
$9,370
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,234
Total Expenses
$7,152
Mortgage P&I
111%
$4,686
Property Taxes
16%
$686
Home Insurance
8%
$341
HOA
0%
$0
Property Management
12%
$508
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$466