Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.37% first-year return on $222k initial cash invested.
-22.37%
Cash On Cash
1.07%
Cap Rate
0.18
DSCR
$3,466
Rent
-$4,131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,466 income − $7,597 expenses = $4,131 out of pocket
Investment Breakdown
|
Purchase Price
$970k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$194k
Closing costs
1%
$9,697
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,466
Total Expenses
$7,597
Mortgage P&I
140%
$4,859
Property Taxes
35%
$1,220
Home Insurance
10%
$339
HOA
0%
$0
Property Management
12%
$416
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$381