Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.3% first-year return on $220k initial cash invested.
-8.3%
Cash On Cash
4.52%
Cap Rate
0.74
DSCR
$6,548
Rent
-$1,522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,548 income − $8,070 expenses = $1,522 out of pocket
Investment Breakdown
|
Purchase Price
$962k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$192k
Closing costs
1%
$9,624
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,548
Total Expenses
$8,070
Mortgage P&I
75%
$4,888
Property Taxes
8%
$554
Home Insurance
6%
$402
HOA
0%
$0
Property Management
12%
$786
CapEx
4%
$262
Vacancy
3%
$196
Maintenance
4%
$262
Other
11%
$720