Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.16% first-year return on $219k initial cash invested.
-18.16%
Cash On Cash
2.06%
Cap Rate
0.34
DSCR
$3,298
Rent
-$3,308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,298 income − $6,606 expenses = $3,308 out of pocket
Investment Breakdown
|
Purchase Price
$955k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$191k
Closing costs
1%
$9,550
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,298
Total Expenses
$6,606
Mortgage P&I
146%
$4,814
Property Taxes
10%
$320
Home Insurance
11%
$350
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363