Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.94% first-year return on $215k initial cash invested.
-19.94%
Cash On Cash
1.64%
Cap Rate
0.27
DSCR
$3,898
Rent
-$3,574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,898 income − $7,472 expenses = $3,574 out of pocket
Investment Breakdown
|
Purchase Price
$939k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,386
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,898
Total Expenses
$7,472
Mortgage P&I
121%
$4,703
Property Taxes
28%
$1,100
Home Insurance
9%
$343
HOA
0%
$0
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429