Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.34% first-year return on $216k initial cash invested.
-18.34%
Cash On Cash
1.96%
Cap Rate
0.33
DSCR
$3,942
Rent
-$3,302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,942 income − $7,244 expenses = $3,302 out of pocket
Investment Breakdown
|
Purchase Price
$943k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$189k
Closing costs
1%
$9,433
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,942
Total Expenses
$7,244
Mortgage P&I
119%
$4,684
Property Taxes
21%
$834
Home Insurance
10%
$385
HOA
0%
$0
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434