Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.9% first-year return on $218k initial cash invested.
-18.9%
Cash On Cash
2.21%
Cap Rate
0.35
DSCR
$4,347
Rent
-$3,440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,347 income − $7,787 expenses = $3,440 out of pocket
Investment Breakdown
|
Purchase Price
$954k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$191k
Closing costs
1%
$9,544
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,347
Total Expenses
$7,787
Mortgage P&I
116%
$5,022
Property Taxes
22%
$949
Home Insurance
8%
$338
HOA
0%
$0
Property Management
12%
$522
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$478