Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.63% first-year return on $218k initial cash invested.
-16.63%
Cash On Cash
2.56%
Cap Rate
0.41
DSCR
$3,663
Rent
-$3,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,663 income − $6,688 expenses = $3,025 out of pocket
Investment Breakdown
|
Purchase Price
$954k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$191k
Closing costs
1%
$9,535
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,663
Total Expenses
$6,688
Mortgage P&I
134%
$4,916
Property Taxes
5%
$191
Home Insurance
9%
$334
HOA
0%
$0
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$403