Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.88% first-year return on $215k initial cash invested.
-14.88%
Cash On Cash
2.83%
Cap Rate
0.47
DSCR
$4,898
Rent
-$2,671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,898 income − $7,569 expenses = $2,671 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%
$9,397
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,898
Total Expenses
$7,569
Mortgage P&I
96%
$4,690
Property Taxes
18%
$889
Home Insurance
7%
$324
HOA
0%
$0
Property Management
12%
$588
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$539