Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.83% first-year return on $217k initial cash invested.
-13.83%
Cash On Cash
3.49%
Cap Rate
0.55
DSCR
$5,793
Rent
-$2,500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,793 income − $8,293 expenses = $2,500 out of pocket
Investment Breakdown
|
Purchase Price
$948k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,475
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,793
Total Expenses
$8,293
Mortgage P&I
87%
$5,026
Property Taxes
17%
$965
Home Insurance
6%
$332
HOA
0%
$0
Property Management
12%
$695
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$637