Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.99% first-year return on $217k initial cash invested.
-21.99%
Cash On Cash
1.12%
Cap Rate
0.19
DSCR
$2,216
Rent
-$3,978
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,216 income − $6,194 expenses = $3,978 out of pocket
Investment Breakdown
|
Purchase Price
$948k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,478
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,216
Total Expenses
$6,194
Mortgage P&I
215%
$4,772
Property Taxes
15%
$322
Home Insurance
16%
$346
HOA
0%
$0
Property Management
12%
$266
CapEx
4%
$89
Vacancy
3%
$66
Maintenance
4%
$89
Other
11%
$244