Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.36% first-year return on $222k initial cash invested.
-11.36%
Cash On Cash
4.39%
Cap Rate
0.66
DSCR
$7,065
Rent
-$2,105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,065 income − $9,170 expenses = $2,105 out of pocket
Investment Breakdown
|
Purchase Price
$973k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$195k
Closing costs
1%
$9,733
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,065
Total Expenses
$9,170
Mortgage P&I
76%
$5,382
Property Taxes
15%
$1,037
Home Insurance
5%
$348
HOA
0%
$0
Property Management
12%
$848
CapEx
4%
$283
Vacancy
3%
$212
Maintenance
4%
$283
Other
11%
$777