Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.31% first-year return on $222k initial cash invested.
-8.31%
Cash On Cash
4.68%
Cap Rate
0.75
DSCR
$7,558
Rent
-$1,534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,558 income − $9,092 expenses = $1,534 out of pocket
Investment Breakdown
|
Purchase Price
$969k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$194k
Closing costs
1%
$9,693
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,558
Total Expenses
$9,092
Mortgage P&I
66%
$5,009
Property Taxes
11%
$866
Home Insurance
5%
$346
HOA
4%
$302
Property Management
12%
$907
CapEx
4%
$302
Vacancy
3%
$227
Maintenance
4%
$302
Other
11%
$831