Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.1% first-year return on $218k initial cash invested.
-14.1%
Cash On Cash
3.11%
Cap Rate
0.51
DSCR
$4,594
Rent
-$2,561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,594 income − $7,155 expenses = $2,561 out of pocket
Investment Breakdown
|
Purchase Price
$952k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$190k
Closing costs
1%
$9,523
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,594
Total Expenses
$7,155
Mortgage P&I
105%
$4,846
Property Taxes
9%
$404
Home Insurance
7%
$343
HOA
0%
$0
Property Management
12%
$551
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$505