Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.79% first-year return on $222k initial cash invested.
-7.79%
Cash On Cash
4.59%
Cap Rate
0.76
DSCR
$6,550
Rent
-$1,443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,550 income − $7,993 expenses = $1,443 out of pocket
Investment Breakdown
|
Purchase Price
$972k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$194k
Closing costs
1%
$9,722
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,550
Total Expenses
$7,993
Mortgage P&I
75%
$4,898
Property Taxes
7%
$487
Home Insurance
5%
$349
HOA
1%
$33
Property Management
12%
$786
CapEx
4%
$262
Vacancy
3%
$196
Maintenance
4%
$262
Other
11%
$720