Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.84% first-year return on $219k initial cash invested.
-23.84%
Cash On Cash
0.63%
Cap Rate
0.11
DSCR
$1,592
Rent
-$4,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,592 income − $5,950 expenses = $4,358 out of pocket
Investment Breakdown
|
Purchase Price
$959k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$192k
Closing costs
1%
$9,590
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,592
Total Expenses
$5,950
Mortgage P&I
302%
$4,800
Property Taxes
17%
$272
Home Insurance
21%
$336
HOA
0%
$0
Property Management
12%
$191
CapEx
4%
$64
Vacancy
3%
$48
Maintenance
4%
$64
Other
11%
$175