Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.35% first-year return on $216k initial cash invested.
-15.35%
Cash On Cash
2.8%
Cap Rate
0.46
DSCR
$4,911
Rent
-$2,764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,911 income − $7,675 expenses = $2,764 out of pocket
Investment Breakdown
|
Purchase Price
$943k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$189k
Closing costs
1%
$9,429
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,911
Total Expenses
$7,675
Mortgage P&I
97%
$4,771
Property Taxes
18%
$898
Home Insurance
7%
$338
HOA
0%
$0
Property Management
12%
$589
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$540