Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.11% first-year return on $216k initial cash invested.
-20.11%
Cash On Cash
1.45%
Cap Rate
0.25
DSCR
$3,858
Rent
-$3,628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,858 income − $7,486 expenses = $3,628 out of pocket
Investment Breakdown
|
Purchase Price
$945k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$189k
Closing costs
1%
$9,450
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,858
Total Expenses
$7,486
Mortgage P&I
120%
$4,612
Property Taxes
32%
$1,232
Home Insurance
9%
$331
HOA
0%
$0
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$424