Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.78% first-year return on $223k initial cash invested.
-6.78%
Cash On Cash
4.78%
Cap Rate
0.79
DSCR
$6,160
Rent
-$1,261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,160 income − $7,421 expenses = $1,261 out of pocket
Investment Breakdown
|
Purchase Price
$977k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,768
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,160
Total Expenses
$7,421
Mortgage P&I
80%
$4,906
Property Taxes
1%
$71
Home Insurance
6%
$350
HOA
0%
$0
Property Management
12%
$739
CapEx
4%
$246
Vacancy
3%
$185
Maintenance
4%
$246
Other
11%
$678