Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.77% first-year return on $218k initial cash invested.
-19.77%
Cash On Cash
2.06%
Cap Rate
0.33
DSCR
$5,542
Rent
-$3,589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,542 income − $9,131 expenses = $3,589 out of pocket
Investment Breakdown
|
Purchase Price
$952k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$190k
Closing costs
1%
$9,515
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,542
Total Expenses
$9,131
Mortgage P&I
90%
$5,000
Property Taxes
19%
$1,038
Home Insurance
7%
$411
HOA
14%
$797
Property Management
12%
$665
CapEx
4%
$222
Vacancy
3%
$166
Maintenance
4%
$222
Other
11%
$610