Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.73% first-year return on $219k initial cash invested.
-22.73%
Cash On Cash
1.22%
Cap Rate
0.2
DSCR
$3,698
Rent
-$4,156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,698 income − $7,854 expenses = $4,156 out of pocket
Investment Breakdown
|
Purchase Price
$959k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$192k
Closing costs
1%
$9,593
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,698
Total Expenses
$7,854
Mortgage P&I
135%
$4,982
Property Taxes
34%
$1,266
Home Insurance
9%
$348
HOA
0%
$0
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407