Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.96% first-year return on $217k initial cash invested.
-12.96%
Cash On Cash
3.39%
Cap Rate
0.56
DSCR
$5,522
Rent
-$2,344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,522 income − $7,866 expenses = $2,344 out of pocket
Investment Breakdown
|
Purchase Price
$948k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,479
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,522
Total Expenses
$7,866
Mortgage P&I
87%
$4,800
Property Taxes
15%
$852
Home Insurance
6%
$336
HOA
0%
$0
Property Management
12%
$663
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$607