Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.32% first-year return on $223k initial cash invested.
-11.32%
Cash On Cash
3.75%
Cap Rate
0.62
DSCR
$5,346
Rent
-$2,101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,346 income − $7,447 expenses = $2,101 out of pocket
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,346
Total Expenses
$7,447
Mortgage P&I
92%
$4,934
Property Taxes
5%
$254
Home Insurance
6%
$341
HOA
2%
$100
Property Management
12%
$642
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$588