Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.86% first-year return on $218k initial cash invested.
-21.86%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$1,750
Rent
-$3,962
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,750 income − $5,712 expenses = $3,962 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$190k
Closing costs
1%
$9,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,750
Total Expenses
$5,712
Mortgage P&I
272%
$4,756
Property Taxes
2%
$30
Home Insurance
19%
$332
HOA
0%
$0
Property Management
12%
$210
CapEx
4%
$70
Vacancy
3%
$52
Maintenance
4%
$70
Other
11%
$192