Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.85% first-year return on $214k initial cash invested.
-17.85%
Cash On Cash
2.19%
Cap Rate
0.36
DSCR
$3,446
Rent
-$3,185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,446 income − $6,631 expenses = $3,185 out of pocket
Investment Breakdown
|
Purchase Price
$934k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$187k
Closing costs
1%
$9,339
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,446
Total Expenses
$6,631
Mortgage P&I
138%
$4,751
Property Taxes
11%
$367
Home Insurance
10%
$341
HOA
0%
$0
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379