Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18% first-year return on $216k initial cash invested.
-18%
Cash On Cash
1.86%
Cap Rate
0.32
DSCR
$3,327
Rent
-$3,233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,327 income − $6,560 expenses = $3,233 out of pocket
Investment Breakdown
|
Purchase Price
$941k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$188k
Closing costs
1%
$9,405
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,327
Total Expenses
$6,560
Mortgage P&I
137%
$4,555
Property Taxes
16%
$530
Home Insurance
9%
$313
HOA
1%
$31
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366