Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.64% first-year return on $214k initial cash invested.
-17.64%
Cash On Cash
2.14%
Cap Rate
0.36
DSCR
$3,182
Rent
-$3,151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,182 income − $6,333 expenses = $3,151 out of pocket
Investment Breakdown
|
Purchase Price
$935k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$187k
Closing costs
1%
$9,350
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,182
Total Expenses
$6,333
Mortgage P&I
147%
$4,693
Property Taxes
7%
$232
Home Insurance
10%
$327
HOA
0%
$0
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350