Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.13% first-year return on $216k initial cash invested.
-19.13%
Cash On Cash
1.9%
Cap Rate
0.31
DSCR
$4,528
Rent
-$3,436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,528 income − $7,964 expenses = $3,436 out of pocket
Investment Breakdown
|
Purchase Price
$941k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$188k
Closing costs
1%
$9,406
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,528
Total Expenses
$7,964
Mortgage P&I
105%
$4,747
Property Taxes
24%
$1,066
Home Insurance
8%
$367
HOA
5%
$245
Property Management
12%
$543
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$498