Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.55% first-year return on $216k initial cash invested.
-16.55%
Cash On Cash
2.97%
Cap Rate
0.46
DSCR
$5,322
Rent
-$2,974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,322 income − $8,296 expenses = $2,974 out of pocket
Investment Breakdown
|
Purchase Price
$941k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$188k
Closing costs
1%
$9,412
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,322
Total Expenses
$8,296
Mortgage P&I
96%
$5,091
Property Taxes
17%
$894
Home Insurance
6%
$341
HOA
3%
$160
Property Management
12%
$639
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$585