Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.38% first-year return on $217k initial cash invested.
-21.38%
Cash On Cash
1.25%
Cap Rate
0.21
DSCR
$3,204
Rent
-$3,874
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,204 income − $7,078 expenses = $3,874 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,204
Total Expenses
$7,078
Mortgage P&I
148%
$4,733
Property Taxes
29%
$925
Home Insurance
10%
$332
HOA
0%
$0
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352