Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.53% first-year return on $217k initial cash invested.
-16.53%
Cash On Cash
3.17%
Cap Rate
0.47
DSCR
$5,536
Rent
-$2,994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,536 income − $8,530 expenses = $2,994 out of pocket
Investment Breakdown
|
Purchase Price
$949k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,536
Total Expenses
$8,530
Mortgage P&I
95%
$5,281
Property Taxes
16%
$902
Home Insurance
6%
$332
HOA
2%
$134
Property Management
12%
$664
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$609