Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.89% first-year return on $220k initial cash invested.
-9.89%
Cash On Cash
3.98%
Cap Rate
0.67
DSCR
$5,840
Rent
-$1,815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,840 income − $7,655 expenses = $1,815 out of pocket
Investment Breakdown
|
Purchase Price
$963k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$193k
Closing costs
1%
$9,627
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,840
Total Expenses
$7,655
Mortgage P&I
82%
$4,777
Property Taxes
9%
$542
Home Insurance
6%
$350
HOA
0%
$0
Property Management
12%
$701
CapEx
4%
$234
Vacancy
3%
$175
Maintenance
4%
$234
Other
11%
$642