Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.09% first-year return on $218k initial cash invested.
-18.09%
Cash On Cash
1.98%
Cap Rate
0.33
DSCR
$3,224
Rent
-$3,278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,224 income − $6,502 expenses = $3,278 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$190k
Closing costs
1%
$9,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,224
Total Expenses
$6,502
Mortgage P&I
146%
$4,715
Property Taxes
11%
$358
Home Insurance
10%
$332
HOA
0%
$0
Property Management
12%
$387
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355