Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.21% first-year return on $219k initial cash invested.
-21.21%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$2,666
Rent
-$3,862
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,666 income − $6,528 expenses = $3,862 out of pocket
Investment Breakdown
|
Purchase Price
$955k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$191k
Closing costs
1%
$9,550
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,666
Total Expenses
$6,528
Mortgage P&I
180%
$4,795
Property Taxes
18%
$492
Home Insurance
13%
$334
HOA
0%
$0
Property Management
12%
$320
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$293