Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.64% first-year return on $217k initial cash invested.
-12.64%
Cash On Cash
3.33%
Cap Rate
0.56
DSCR
$4,608
Rent
-$2,291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,608 income − $6,899 expenses = $2,291 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,496
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,608
Total Expenses
$6,899
Mortgage P&I
103%
$4,745
Property Taxes
5%
$245
Home Insurance
7%
$343
HOA
0%
$0
Property Management
12%
$553
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$507