Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.97% first-year return on $217k initial cash invested.
-17.97%
Cash On Cash
2.21%
Cap Rate
0.36
DSCR
$4,923
Rent
-$3,243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,923 income − $8,166 expenses = $3,243 out of pocket
Investment Breakdown
|
Purchase Price
$946k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$189k
Closing costs
1%
$9,458
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,923
Total Expenses
$8,166
Mortgage P&I
97%
$4,786
Property Taxes
28%
$1,357
Home Insurance
7%
$348
HOA
0%
$0
Property Management
12%
$591
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$542