Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.45% first-year return on $217k initial cash invested.
-15.45%
Cash On Cash
3.18%
Cap Rate
0.49
DSCR
$5,376
Rent
-$2,800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,376 income − $8,176 expenses = $2,800 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
7.1%
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
$5,376
Total Expenses
$8,176
Mortgage P&I
95%
$5,101
Property Taxes
11%
$593
Home Insurance
6%
$332
HOA
6%
$323
Property Management
12%
$645
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$591