Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.94% first-year return on $218k initial cash invested.
-18.94%
Cash On Cash
1.84%
Cap Rate
0.3
DSCR
$2,625
Rent
-$3,433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,625 income − $6,058 expenses = $3,433 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$190k
Closing costs
1%
$9,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,625
Total Expenses
$6,058
Mortgage P&I
182%
$4,788
Property Taxes
2%
$45
Home Insurance
13%
$332
HOA
0%
$0
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289