Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.13% first-year return on $219k initial cash invested.
-17.13%
Cash On Cash
2.14%
Cap Rate
0.36
DSCR
$3,327
Rent
-$3,126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,327 income − $6,453 expenses = $3,126 out of pocket
Investment Breakdown
|
Purchase Price
$957k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$191k
Closing costs
1%
$9,571
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,327
Total Expenses
$6,453
Mortgage P&I
141%
$4,703
Property Taxes
8%
$271
Home Insurance
10%
$348
HOA
0%
$0
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366