Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.15% first-year return on $211k initial cash invested.
-19.15%
Cash On Cash
1.78%
Cap Rate
0.3
DSCR
$4,488
Rent
-$3,360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,488 income − $7,848 expenses = $3,360 out of pocket
Investment Breakdown
|
Purchase Price
$917k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$183k
Closing costs
1%
$9,170
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,488
Total Expenses
$7,848
Mortgage P&I
101%
$4,540
Property Taxes
29%
$1,308
Home Insurance
11%
$472
HOA
0%
$0
Property Management
12%
$539
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$494