Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.01% first-year return on $216k initial cash invested.
-21.01%
Cash On Cash
1.65%
Cap Rate
0.26
DSCR
$2,811
Rent
-$3,789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,811 income − $6,600 expenses = $3,789 out of pocket
Investment Breakdown
|
Purchase Price
$945k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$189k
Closing costs
1%
$9,450
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,811
Total Expenses
$6,600
Mortgage P&I
177%
$4,976
Property Taxes
12%
$339
Home Insurance
12%
$331
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309