Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.09% first-year return on $219k initial cash invested.
-14.09%
Cash On Cash
2.83%
Cap Rate
0.49
DSCR
$4,864
Rent
-$2,577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,864 income − $7,441 expenses = $2,577 out of pocket
Investment Breakdown
|
Purchase Price
$959k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$192k
Closing costs
1%
$9,592
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,864
Total Expenses
$7,441
Mortgage P&I
96%
$4,648
Property Taxes
16%
$788
Home Insurance
7%
$350
HOA
0%
$0
Property Management
12%
$584
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$535