Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.26% first-year return on $218k initial cash invested.
-18.26%
Cash On Cash
1.93%
Cap Rate
0.33
DSCR
$3,489
Rent
-$3,321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,489 income − $6,810 expenses = $3,321 out of pocket
Investment Breakdown
|
Purchase Price
$953k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$191k
Closing costs
1%
$9,533
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,489
Total Expenses
$6,810
Mortgage P&I
135%
$4,718
Property Taxes
16%
$558
Home Insurance
10%
$346
HOA
0%
$0
Property Management
12%
$419
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$384