Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.77% first-year return on $215k initial cash invested.
-13.77%
Cash On Cash
3.26%
Cap Rate
0.53
DSCR
$5,454
Rent
-$2,473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,454 income − $7,927 expenses = $2,473 out of pocket
Investment Breakdown
|
Purchase Price
$940k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,402
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,454
Total Expenses
$7,927
Mortgage P&I
88%
$4,809
Property Taxes
17%
$932
Home Insurance
6%
$332
HOA
0%
$0
Property Management
12%
$654
CapEx
4%
$218
Vacancy
3%
$164
Maintenance
4%
$218
Other
11%
$600