Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.13% first-year return on $223k initial cash invested.
-7.13%
Cash On Cash
4.52%
Cap Rate
0.78
DSCR
$6,720
Rent
-$1,327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,720 income − $8,047 expenses = $1,327 out of pocket
Investment Breakdown
|
Purchase Price
$977k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,771
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,720
Total Expenses
$8,047
Mortgage P&I
71%
$4,742
Property Taxes
10%
$696
Home Insurance
5%
$324
HOA
0%
$0
Property Management
12%
$806
CapEx
4%
$269
Vacancy
3%
$202
Maintenance
4%
$269
Other
11%
$739