Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.04% first-year return on $218k initial cash invested.
-13.04%
Cash On Cash
3.3%
Cap Rate
0.55
DSCR
$4,974
Rent
-$2,371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,974 income − $7,345 expenses = $2,371 out of pocket
Investment Breakdown
|
Purchase Price
$954k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$191k
Closing costs
1%
$9,535
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,974
Total Expenses
$7,345
Mortgage P&I
96%
$4,796
Property Taxes
7%
$368
Home Insurance
10%
$490
HOA
0%
$0
Property Management
12%
$597
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$547