Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.16% first-year return on $218k initial cash invested.
-12.16%
Cash On Cash
3.53%
Cap Rate
0.58
DSCR
$4,552
Rent
-$2,204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,552 income − $6,756 expenses = $2,204 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$190k
Closing costs
1%
$9,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,552
Total Expenses
$6,756
Mortgage P&I
106%
$4,816
Property Taxes
1%
$60
Home Insurance
7%
$332
HOA
0%
$0
Property Management
12%
$546
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$501