Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.16% first-year return on $216k initial cash invested.
-14.16%
Cash On Cash
3.22%
Cap Rate
0.52
DSCR
$5,038
Rent
-$2,554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,038 income − $7,592 expenses = $2,554 out of pocket
Investment Breakdown
|
Purchase Price
$945k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$189k
Closing costs
1%
$9,448
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,038
Total Expenses
$7,592
Mortgage P&I
97%
$4,884
Property Taxes
13%
$652
Home Insurance
7%
$342
HOA
0%
$0
Property Management
12%
$605
CapEx
4%
$202
Vacancy
3%
$151
Maintenance
4%
$202
Other
11%
$554