Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.94% first-year return on $220k initial cash invested.
-14.94%
Cash On Cash
3.39%
Cap Rate
0.52
DSCR
$5,714
Rent
-$2,734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,714 income − $8,448 expenses = $2,734 out of pocket
Investment Breakdown
|
Purchase Price
$960k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$192k
Closing costs
1%
$9,603
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,714
Total Expenses
$8,448
Mortgage P&I
91%
$5,217
Property Taxes
17%
$949
Home Insurance
6%
$338
HOA
0%
$0
Property Management
12%
$686
CapEx
4%
$229
Vacancy
3%
$171
Maintenance
4%
$229
Other
11%
$629