Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.99% first-year return on $217k initial cash invested.
-19.99%
Cash On Cash
1.64%
Cap Rate
0.27
DSCR
$3,184
Rent
-$3,607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,184 income − $6,791 expenses = $3,607 out of pocket
Investment Breakdown
|
Purchase Price
$945k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$189k
Closing costs
1%
$9,454
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,184
Total Expenses
$6,791
Mortgage P&I
150%
$4,770
Property Taxes
19%
$610
Home Insurance
10%
$329
HOA
0%
$0
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$96
Maintenance
4%
$127
Other
11%
$350