Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.73% first-year return on $215k initial cash invested.
-13.73%
Cash On Cash
3.1%
Cap Rate
0.52
DSCR
$4,800
Rent
-$2,465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,800 income − $7,265 expenses = $2,465 out of pocket
Investment Breakdown
|
Purchase Price
$940k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,400
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,800
Total Expenses
$7,265
Mortgage P&I
98%
$4,699
Property Taxes
12%
$595
Home Insurance
7%
$339
HOA
0%
$0
Property Management
12%
$576
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$528