Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.99% first-year return on $217k initial cash invested.
-13.99%
Cash On Cash
2.99%
Cap Rate
0.5
DSCR
$4,072
Rent
-$2,529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,072 income − $6,601 expenses = $2,529 out of pocket
Investment Breakdown
|
Purchase Price
$947k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$189k
Closing costs
1%
$9,471
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,072
Total Expenses
$6,601
Mortgage P&I
116%
$4,727
Property Taxes
3%
$141
Home Insurance
9%
$348
HOA
0%
$0
Property Management
12%
$489
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448