Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.65% first-year return on $223k initial cash invested.
-11.65%
Cash On Cash
3.62%
Cap Rate
0.6
DSCR
$5,784
Rent
-$2,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,784 income − $7,950 expenses = $2,166 out of pocket
Investment Breakdown
|
Purchase Price
$977k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,770
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,784
Total Expenses
$7,950
Mortgage P&I
84%
$4,886
Property Taxes
9%
$536
Home Insurance
6%
$348
HOA
4%
$214
Property Management
12%
$694
CapEx
4%
$231
Vacancy
3%
$174
Maintenance
4%
$231
Other
11%
$636