Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.58% first-year return on $219k initial cash invested.
-13.58%
Cash On Cash
3.08%
Cap Rate
0.52
DSCR
$4,702
Rent
-$2,479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,702 income − $7,181 expenses = $2,479 out of pocket
Investment Breakdown
|
Purchase Price
$957k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$191k
Closing costs
1%
$9,573
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,702
Total Expenses
$7,181
Mortgage P&I
101%
$4,750
Property Taxes
10%
$485
Home Insurance
7%
$348
HOA
0%
$0
Property Management
12%
$564
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$517