Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.62% first-year return on $215k initial cash invested.
-16.62%
Cash On Cash
2.69%
Cap Rate
0.43
DSCR
$4,290
Rent
-$2,971
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,290 income − $7,261 expenses = $2,971 out of pocket
Investment Breakdown
|
Purchase Price
$936k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$187k
Closing costs
1%
$9,360
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,290
Total Expenses
$7,261
Mortgage P&I
114%
$4,897
Property Taxes
13%
$563
Home Insurance
8%
$341
HOA
0%
$0
Property Management
12%
$515
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$472