Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.98% first-year return on $214k initial cash invested.
-15.98%
Cash On Cash
2.62%
Cap Rate
0.43
DSCR
$3,770
Rent
-$2,843
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,770 income − $6,613 expenses = $2,843 out of pocket
Investment Breakdown
|
Purchase Price
$931k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$186k
Closing costs
1%
$9,310
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,770
Total Expenses
$6,613
Mortgage P&I
125%
$4,721
Property Taxes
7%
$252
Home Insurance
9%
$341
HOA
0%
$17
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415