Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.13% first-year return on $218k initial cash invested.
-20.13%
Cash On Cash
1.65%
Cap Rate
0.27
DSCR
$2,973
Rent
-$3,648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,973 income − $6,621 expenses = $3,648 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$190k
Closing costs
1%
$9,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,973
Total Expenses
$6,621
Mortgage P&I
163%
$4,833
Property Taxes
15%
$445
Home Insurance
11%
$332
HOA
0%
$0
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$327