Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.73% first-year return on $217k initial cash invested.
-13.73%
Cash On Cash
3.31%
Cap Rate
0.54
DSCR
$5,535
Rent
-$2,484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,535 income − $8,019 expenses = $2,484 out of pocket
Investment Breakdown
|
Purchase Price
$948k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,480
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,535
Total Expenses
$8,019
Mortgage P&I
88%
$4,874
Property Taxes
17%
$932
Home Insurance
6%
$332
HOA
0%
$0
Property Management
12%
$664
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$609