Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.24% first-year return on $221k initial cash invested.
-14.24%
Cash On Cash
2.94%
Cap Rate
0.49
DSCR
$4,898
Rent
-$2,625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,898 income − $7,523 expenses = $2,625 out of pocket
Investment Breakdown
|
Purchase Price
$967k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,674
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,898
Total Expenses
$7,523
Mortgage P&I
98%
$4,803
Property Taxes
14%
$705
Home Insurance
7%
$349
HOA
0%
$0
Property Management
12%
$588
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$539