Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.22% first-year return on $218k initial cash invested.
-13.22%
Cash On Cash
3.26%
Cap Rate
0.54
DSCR
$5,361
Rent
-$2,397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,361 income − $7,758 expenses = $2,397 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$190k
Closing costs
1%
$9,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,361
Total Expenses
$7,758
Mortgage P&I
89%
$4,765
Property Taxes
16%
$839
Home Insurance
6%
$332
HOA
0%
$0
Property Management
12%
$643
CapEx
4%
$214
Vacancy
3%
$161
Maintenance
4%
$214
Other
11%
$590