Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.21% first-year return on $221k initial cash invested.
-20.21%
Cash On Cash
1.51%
Cap Rate
0.25
DSCR
$4,156
Rent
-$3,731
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,156 income − $7,887 expenses = $3,731 out of pocket
Investment Breakdown
|
Purchase Price
$969k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$194k
Closing costs
1%
$9,690
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,156
Total Expenses
$7,887
Mortgage P&I
115%
$4,785
Property Taxes
22%
$901
Home Insurance
8%
$339
HOA
11%
$449
Property Management
12%
$499
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$457