Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.58% first-year return on $218k initial cash invested.
-14.58%
Cash On Cash
2.91%
Cap Rate
0.48
DSCR
$4,419
Rent
-$2,645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,419 income − $7,064 expenses = $2,645 out of pocket
Investment Breakdown
|
Purchase Price
$951k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$190k
Closing costs
1%
$9,509
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,419
Total Expenses
$7,064
Mortgage P&I
108%
$4,772
Property Taxes
10%
$423
Home Insurance
8%
$341
HOA
1%
$25
Property Management
12%
$530
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$486