Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.25% first-year return on $217k initial cash invested.
-18.25%
Cash On Cash
2.27%
Cap Rate
0.36
DSCR
$3,202
Rent
-$3,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,202 income − $6,506 expenses = $3,304 out of pocket
Investment Breakdown
|
Purchase Price
$949k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,202
Total Expenses
$6,506
Mortgage P&I
155%
$4,974
Property Taxes
4%
$112
Home Insurance
10%
$332
HOA
0%
$0
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352