Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.01% first-year return on $220k initial cash invested.
-10.01%
Cash On Cash
4.1%
Cap Rate
0.67
DSCR
$5,280
Rent
-$1,835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,280 income − $7,115 expenses = $1,835 out of pocket
Investment Breakdown
|
Purchase Price
$961k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$192k
Closing costs
1%
$9,613
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,280
Total Expenses
$7,115
Mortgage P&I
93%
$4,907
Property Taxes
1%
$64
Home Insurance
7%
$349
HOA
0%
$0
Property Management
12%
$634
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$581