Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.19% first-year return on $214k initial cash invested.
-16.19%
Cash On Cash
3.08%
Cap Rate
0.47
DSCR
$5,018
Rent
-$2,881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,018 income − $7,899 expenses = $2,881 out of pocket
Investment Breakdown
|
Purchase Price
$931k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$186k
Closing costs
1%
$9,311
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,018
Total Expenses
$7,899
Mortgage P&I
101%
$5,071
Property Taxes
13%
$630
Home Insurance
7%
$341
HOA
3%
$150
Property Management
12%
$602
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$552