Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.98% first-year return on $215k initial cash invested.
-15.98%
Cash On Cash
3.24%
Cap Rate
0.49
DSCR
$4,598
Rent
-$2,868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,598 income − $7,466 expenses = $2,868 out of pocket
Investment Breakdown
|
Purchase Price
$940k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,400
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,598
Total Expenses
$7,466
Mortgage P&I
114%
$5,222
Property Taxes
5%
$245
Home Insurance
7%
$329
HOA
2%
$106
Property Management
12%
$552
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$506