Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.08% first-year return on $220k initial cash invested.
-11.08%
Cash On Cash
3.74%
Cap Rate
0.63
DSCR
$6,291
Rent
-$2,035
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,291 income − $8,326 expenses = $2,035 out of pocket
Investment Breakdown
|
Purchase Price
$964k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$193k
Closing costs
1%
$9,638
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,291
Total Expenses
$8,326
Mortgage P&I
76%
$4,786
Property Taxes
16%
$1,005
Home Insurance
5%
$345
HOA
1%
$50
Property Management
12%
$755
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$692