Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.05% first-year return on $217k initial cash invested.
-22.05%
Cash On Cash
1.74%
Cap Rate
0.27
DSCR
$4,492
Rent
-$3,996
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,492 income − $8,488 expenses = $3,996 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,492
Total Expenses
$8,488
Mortgage P&I
116%
$5,195
Property Taxes
32%
$1,433
Home Insurance
7%
$332
HOA
0%
$0
Property Management
12%
$539
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$494