Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.19% first-year return on $216k initial cash invested.
-14.19%
Cash On Cash
2.93%
Cap Rate
0.49
DSCR
$4,548
Rent
-$2,556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,548 income − $7,104 expenses = $2,556 out of pocket
Investment Breakdown
|
Purchase Price
$944k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$189k
Closing costs
1%
$9,438
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,548
Total Expenses
$7,104
Mortgage P&I
103%
$4,675
Property Taxes
12%
$542
Home Insurance
8%
$341
HOA
0%
$0
Property Management
12%
$546
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$500