Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.4% first-year return on $218k initial cash invested.
-15.4%
Cash On Cash
2.81%
Cap Rate
0.46
DSCR
$4,449
Rent
-$2,800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,449 income − $7,249 expenses = $2,800 out of pocket
Investment Breakdown
|
Purchase Price
$953k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$191k
Closing costs
1%
$9,534
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,449
Total Expenses
$7,249
Mortgage P&I
109%
$4,851
Property Taxes
11%
$470
Home Insurance
8%
$341
HOA
2%
$75
Property Management
12%
$534
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$489