Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.17% first-year return on $217k initial cash invested.
-18.17%
Cash On Cash
1.91%
Cap Rate
0.32
DSCR
$3,106
Rent
-$3,290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,106 income − $6,396 expenses = $3,290 out of pocket
Investment Breakdown
|
Purchase Price
$949k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,106
Total Expenses
$6,396
Mortgage P&I
151%
$4,679
Property Taxes
11%
$329
Home Insurance
11%
$332
HOA
0%
$0
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342