Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.25% first-year return on $217k initial cash invested.
-14.25%
Cash On Cash
2.94%
Cap Rate
0.5
DSCR
$5,596
Rent
-$2,580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,596 income − $8,176 expenses = $2,580 out of pocket
Investment Breakdown
|
Purchase Price
$949k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,488
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,596
Total Expenses
$8,176
Mortgage P&I
84%
$4,677
Property Taxes
22%
$1,249
Home Insurance
6%
$346
HOA
0%
$0
Property Management
12%
$672
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$616