Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.9% first-year return on $222k initial cash invested.
-6.9%
Cash On Cash
4.75%
Cap Rate
0.79
DSCR
$6,627
Rent
-$1,278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,627 income − $7,905 expenses = $1,278 out of pocket
Investment Breakdown
|
Purchase Price
$973k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$195k
Closing costs
1%
$9,732
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,627
Total Expenses
$7,905
Mortgage P&I
73%
$4,862
Property Taxes
7%
$436
Home Insurance
5%
$354
HOA
0%
$0
Property Management
12%
$795
CapEx
4%
$265
Vacancy
3%
$199
Maintenance
4%
$265
Other
11%
$729