Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.06% first-year return on $217k initial cash invested.
-14.06%
Cash On Cash
3.14%
Cap Rate
0.52
DSCR
$5,110
Rent
-$2,546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,110 income − $7,656 expenses = $2,546 out of pocket
Investment Breakdown
|
Purchase Price
$949k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,110
Total Expenses
$7,656
Mortgage P&I
95%
$4,829
Property Taxes
15%
$751
Home Insurance
7%
$332
HOA
0%
$8
Property Management
12%
$613
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$562