Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.68% first-year return on $215k initial cash invested.
-16.68%
Cash On Cash
2.83%
Cap Rate
0.45
DSCR
$5,745
Rent
-$2,992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,745 income − $8,737 expenses = $2,992 out of pocket
Investment Breakdown
|
Purchase Price
$939k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,392
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,745
Total Expenses
$8,737
Mortgage P&I
87%
$4,977
Property Taxes
18%
$1,053
Home Insurance
7%
$378
HOA
7%
$376
Property Management
12%
$689
CapEx
4%
$230
Vacancy
3%
$172
Maintenance
4%
$230
Other
11%
$632