Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.87% first-year return on $222k initial cash invested.
-6.87%
Cash On Cash
4.71%
Cap Rate
0.79
DSCR
$6,954
Rent
-$1,273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,954 income − $8,227 expenses = $1,273 out of pocket
Investment Breakdown
|
Purchase Price
$973k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$195k
Closing costs
1%
$9,725
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,954
Total Expenses
$8,227
Mortgage P&I
69%
$4,812
Property Taxes
10%
$701
Home Insurance
5%
$350
HOA
0%
$0
Property Management
12%
$834
CapEx
4%
$278
Vacancy
3%
$209
Maintenance
4%
$278
Other
11%
$765