Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.97% first-year return on $217k initial cash invested.
-17.97%
Cash On Cash
2.04%
Cap Rate
0.34
DSCR
$3,741
Rent
-$3,257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,741 income − $6,998 expenses = $3,257 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,741
Total Expenses
$6,998
Mortgage P&I
126%
$4,723
Property Taxes
18%
$670
Home Insurance
9%
$332
HOA
0%
$0
Property Management
12%
$449
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412