Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.1% first-year return on $223k initial cash invested.
-17.1%
Cash On Cash
2.26%
Cap Rate
0.38
DSCR
$4,506
Rent
-$3,179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,506 income − $7,685 expenses = $3,179 out of pocket
Investment Breakdown
|
Purchase Price
$977k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,766
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,506
Total Expenses
$7,685
Mortgage P&I
107%
$4,840
Property Taxes
21%
$965
Home Insurance
8%
$348
HOA
0%
$0
Property Management
12%
$541
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$496