Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.18% first-year return on $211k initial cash invested.
-23.18%
Cash On Cash
0.91%
Cap Rate
0.15
DSCR
$2,746
Rent
-$4,072
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,746 income − $6,818 expenses = $4,072 out of pocket
Investment Breakdown
|
Purchase Price
$918k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$184k
Closing costs
1%
$9,179
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,746
Total Expenses
$6,818
Mortgage P&I
170%
$4,661
Property Taxes
31%
$847
Home Insurance
14%
$376
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302