Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.57% first-year return on $220k initial cash invested.
-13.57%
Cash On Cash
3.55%
Cap Rate
0.56
DSCR
$5,854
Rent
-$2,493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,854 income − $8,347 expenses = $2,493 out of pocket
Investment Breakdown
|
Purchase Price
$964k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$193k
Closing costs
1%
$9,642
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,854
Total Expenses
$8,347
Mortgage P&I
87%
$5,114
Property Taxes
15%
$904
Home Insurance
6%
$339
HOA
0%
$0
Property Management
12%
$702
CapEx
4%
$234
Vacancy
3%
$176
Maintenance
4%
$234
Other
11%
$644