Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.73% first-year return on $221k initial cash invested.
-12.73%
Cash On Cash
3.36%
Cap Rate
0.56
DSCR
$5,844
Rent
-$2,349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,844 income − $8,193 expenses = $2,349 out of pocket
Investment Breakdown
|
Purchase Price
$969k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$194k
Closing costs
1%
$9,689
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,844
Total Expenses
$8,193
Mortgage P&I
83%
$4,831
Property Taxes
13%
$782
Home Insurance
6%
$343
HOA
4%
$250
Property Management
12%
$701
CapEx
4%
$234
Vacancy
3%
$175
Maintenance
4%
$234
Other
11%
$643