Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.12% first-year return on $218k initial cash invested.
-14.12%
Cash On Cash
3.64%
Cap Rate
0.56
DSCR
$6,162
Rent
-$2,569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,162 income − $8,731 expenses = $2,569 out of pocket
Investment Breakdown
|
Purchase Price
$954k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$191k
Closing costs
1%
$9,542
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,162
Total Expenses
$8,731
Mortgage P&I
85%
$5,221
Property Taxes
15%
$910
Home Insurance
6%
$341
HOA
3%
$165
Property Management
12%
$739
CapEx
4%
$246
Vacancy
3%
$185
Maintenance
4%
$246
Other
11%
$678