Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.27% first-year return on $215k initial cash invested.
-16.27%
Cash On Cash
2.45%
Cap Rate
0.41
DSCR
$3,918
Rent
-$2,921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,918 income − $6,839 expenses = $2,921 out of pocket
Investment Breakdown
|
Purchase Price
$940k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,401
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,918
Total Expenses
$6,839
Mortgage P&I
119%
$4,680
Property Taxes
12%
$478
Home Insurance
9%
$348
HOA
0%
$0
Property Management
12%
$470
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$431