Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.01% first-year return on $215k initial cash invested.
-24.01%
Cash On Cash
0.66%
Cap Rate
0.11
DSCR
$3,080
Rent
-$4,303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,080 income − $7,383 expenses = $4,303 out of pocket
Investment Breakdown
|
Purchase Price
$938k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,383
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,080
Total Expenses
$7,383
Mortgage P&I
153%
$4,697
Property Taxes
40%
$1,219
Home Insurance
14%
$420
HOA
0%
$0
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$339