Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.69% first-year return on $221k initial cash invested.
-8.69%
Cash On Cash
4.23%
Cap Rate
0.71
DSCR
$6,016
Rent
-$1,598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,016 income − $7,614 expenses = $1,598 out of pocket
Investment Breakdown
|
Purchase Price
$965k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,645
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,016
Total Expenses
$7,614
Mortgage P&I
79%
$4,756
Property Taxes
9%
$567
Home Insurance
4%
$245
HOA
0%
$0
Property Management
12%
$722
CapEx
4%
$241
Vacancy
3%
$180
Maintenance
4%
$241
Other
11%
$662