Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.04% first-year return on $211k initial cash invested.
-17.04%
Cash On Cash
2.45%
Cap Rate
0.4
DSCR
$3,578
Rent
-$2,990
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,578 income − $6,568 expenses = $2,990 out of pocket
Investment Breakdown
|
Purchase Price
$917k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$183k
Closing costs
1%
$9,167
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,578
Total Expenses
$6,568
Mortgage P&I
132%
$4,716
Property Taxes
9%
$304
Home Insurance
9%
$332
HOA
0%
$0
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$394