Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.95% first-year return on $222k initial cash invested.
-10.95%
Cash On Cash
4.15%
Cap Rate
0.66
DSCR
$6,602
Rent
-$2,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,602 income − $8,627 expenses = $2,025 out of pocket
Investment Breakdown
|
Purchase Price
$971k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$194k
Closing costs
1%
$9,714
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,602
Total Expenses
$8,627
Mortgage P&I
78%
$5,118
Property Taxes
14%
$933
Home Insurance
5%
$332
HOA
0%
$0
Property Management
12%
$792
CapEx
4%
$264
Vacancy
3%
$198
Maintenance
4%
$264
Other
11%
$726