Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.61% first-year return on $217k initial cash invested.
-15.61%
Cash On Cash
3.54%
Cap Rate
0.52
DSCR
$6,099
Rent
-$2,826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,099 income − $8,925 expenses = $2,826 out of pocket
Investment Breakdown
|
Purchase Price
$949k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,488
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,099
Total Expenses
$8,925
Mortgage P&I
88%
$5,378
Property Taxes
14%
$837
Home Insurance
5%
$329
HOA
5%
$307
Property Management
12%
$732
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$671