Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.11% first-year return on $218k initial cash invested.
-17.11%
Cash On Cash
2.45%
Cap Rate
0.4
DSCR
$4,035
Rent
-$3,102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,035 income − $7,137 expenses = $3,102 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$190k
Closing costs
1%
$9,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,035
Total Expenses
$7,137
Mortgage P&I
121%
$4,883
Property Taxes
14%
$551
Home Insurance
8%
$332
HOA
0%
$0
Property Management
12%
$484
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$444