Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.46% first-year return on $218k initial cash invested.
-15.46%
Cash On Cash
2.78%
Cap Rate
0.45
DSCR
$3,957
Rent
-$2,803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,957 income − $6,760 expenses = $2,803 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,957
Total Expenses
$6,760
Mortgage P&I
123%
$4,849
Property Taxes
6%
$234
Home Insurance
8%
$332
HOA
0%
$0
Property Management
12%
$475
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$435