Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.27% first-year return on $222k initial cash invested.
-8.27%
Cash On Cash
4.54%
Cap Rate
0.76
DSCR
$8,434
Rent
-$1,531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,434 income − $9,965 expenses = $1,531 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%
$9,727
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,434
Total Expenses
$9,965
Mortgage P&I
58%
$4,877
Property Taxes
10%
$872
Home Insurance
6%
$499
HOA
10%
$850
Property Management
12%
$1,012
CapEx
4%
$337
Vacancy
3%
$253
Maintenance
4%
$337
Other
11%
$928