Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.51% first-year return on $218k initial cash invested.
-17.51%
Cash On Cash
2.51%
Cap Rate
0.4
DSCR
$3,878
Rent
-$3,176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,878 income − $7,054 expenses = $3,176 out of pocket
Investment Breakdown
|
Purchase Price
$951k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$190k
Closing costs
1%
$9,506
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,878
Total Expenses
$7,054
Mortgage P&I
129%
$5,008
Property Taxes
10%
$378
Home Insurance
9%
$350
HOA
0%
$0
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$427