Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.88% first-year return on $217k initial cash invested.
-17.88%
Cash On Cash
2.18%
Cap Rate
0.36
DSCR
$3,898
Rent
-$3,240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,898 income − $7,138 expenses = $3,240 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,898
Total Expenses
$7,138
Mortgage P&I
123%
$4,808
Property Taxes
17%
$672
Home Insurance
9%
$332
HOA
0%
$0
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429