Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.46% first-year return on $218k initial cash invested.
-16.46%
Cash On Cash
2.53%
Cap Rate
0.41
DSCR
$3,861
Rent
-$2,984
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,861 income − $6,845 expenses = $2,984 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,861
Total Expenses
$6,845
Mortgage P&I
125%
$4,835
Property Taxes
9%
$366
Home Insurance
9%
$332
HOA
0%
$0
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$425