Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.86% first-year return on $217k initial cash invested.
-17.86%
Cash On Cash
2.45%
Cap Rate
0.39
DSCR
$4,748
Rent
-$3,227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,748 income − $7,975 expenses = $3,227 out of pocket
Investment Breakdown
|
Purchase Price
$947k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$189k
Closing costs
1%
$9,465
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,748
Total Expenses
$7,975
Mortgage P&I
105%
$4,973
Property Taxes
20%
$933
Home Insurance
7%
$338
HOA
2%
$117
Property Management
12%
$570
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$522