Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.83% first-year return on $218k initial cash invested.
-14.83%
Cash On Cash
2.81%
Cap Rate
0.47
DSCR
$4,112
Rent
-$2,691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,112 income − $6,803 expenses = $2,691 out of pocket
Investment Breakdown
|
Purchase Price
$951k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$190k
Closing costs
1%
$9,510
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,112
Total Expenses
$6,803
Mortgage P&I
116%
$4,752
Property Taxes
8%
$314
Home Insurance
8%
$341
HOA
0%
$0
Property Management
12%
$493
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$452