Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.43% first-year return on $222k initial cash invested.
-8.43%
Cash On Cash
4.4%
Cap Rate
0.73
DSCR
$6,256
Rent
-$1,562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,256 income − $7,818 expenses = $1,562 out of pocket
Investment Breakdown
|
Purchase Price
$973k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$195k
Closing costs
1%
$9,730
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,256
Total Expenses
$7,818
Mortgage P&I
78%
$4,880
Property Taxes
7%
$466
Home Insurance
6%
$345
HOA
0%
$0
Property Management
12%
$751
CapEx
4%
$250
Vacancy
3%
$188
Maintenance
4%
$250
Other
11%
$688