Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.34% first-year return on $219k initial cash invested.
-22.34%
Cash On Cash
1.88%
Cap Rate
0.28
DSCR
$5,242
Rent
-$4,077
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,242 income − $9,319 expenses = $4,077 out of pocket
Investment Breakdown
|
Purchase Price
$957k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$191k
Closing costs
1%
$9,571
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,242
Total Expenses
$9,319
Mortgage P&I
102%
$5,369
Property Taxes
24%
$1,247
Home Insurance
9%
$490
HOA
8%
$430
Property Management
12%
$629
CapEx
4%
$210
Vacancy
3%
$157
Maintenance
4%
$210
Other
11%
$577