Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.52% first-year return on $218k initial cash invested.
-15.52%
Cash On Cash
3.38%
Cap Rate
0.51
DSCR
$5,630
Rent
-$2,818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,630 income − $8,448 expenses = $2,818 out of pocket
Investment Breakdown
|
Purchase Price
$952k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$190k
Closing costs
1%
$9,520
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,630
Total Expenses
$8,448
Mortgage P&I
94%
$5,275
Property Taxes
16%
$918
Home Insurance
6%
$341
HOA
0%
$0
Property Management
12%
$676
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$619