Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.93% first-year return on $222k initial cash invested.
-9.93%
Cash On Cash
4.04%
Cap Rate
0.67
DSCR
$6,520
Rent
-$1,842
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,520 income − $8,362 expenses = $1,842 out of pocket
Investment Breakdown
|
Purchase Price
$974k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$195k
Closing costs
1%
$9,738
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,520
Total Expenses
$8,362
Mortgage P&I
75%
$4,861
Property Taxes
14%
$939
Home Insurance
5%
$345
HOA
0%
$0
Property Management
12%
$782
CapEx
4%
$261
Vacancy
3%
$196
Maintenance
4%
$261
Other
11%
$717