Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.22% first-year return on $217k initial cash invested.
-16.22%
Cash On Cash
3.09%
Cap Rate
0.47
DSCR
$4,818
Rent
-$2,934
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,818 income − $7,752 expenses = $2,934 out of pocket
Investment Breakdown
|
Purchase Price
$948k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,480
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,818
Total Expenses
$7,752
Mortgage P&I
108%
$5,180
Property Taxes
12%
$601
Home Insurance
7%
$332
HOA
0%
$0
Property Management
12%
$578
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$530