Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.78% first-year return on $216k initial cash invested.
-17.78%
Cash On Cash
2.2%
Cap Rate
0.36
DSCR
$3,724
Rent
-$3,203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,724 income − $6,927 expenses = $3,203 out of pocket
Investment Breakdown
|
Purchase Price
$944k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$189k
Closing costs
1%
$9,439
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,724
Total Expenses
$6,927
Mortgage P&I
128%
$4,782
Property Taxes
11%
$397
Home Insurance
13%
$481
HOA
0%
$0
Property Management
12%
$447
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$410