Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.53% first-year return on $215k initial cash invested.
-13.53%
Cash On Cash
2.98%
Cap Rate
0.51
DSCR
$4,526
Rent
-$2,424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,526 income − $6,950 expenses = $2,424 out of pocket
Investment Breakdown
|
Purchase Price
$938k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,382
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,526
Total Expenses
$6,950
Mortgage P&I
101%
$4,572
Property Taxes
12%
$526
Home Insurance
7%
$313
HOA
0%
$0
Property Management
12%
$543
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$498