Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.84% first-year return on $217k initial cash invested.
-15.84%
Cash On Cash
2.49%
Cap Rate
0.42
DSCR
$3,609
Rent
-$2,869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,609 income − $6,478 expenses = $2,869 out of pocket
Investment Breakdown
|
Purchase Price
$949k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,609
Total Expenses
$6,478
Mortgage P&I
130%
$4,698
Property Taxes
6%
$222
Home Insurance
9%
$332
HOA
0%
$0
Property Management
12%
$433
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$397