Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.4% first-year return on $221k initial cash invested.
-6.4%
Cash On Cash
5.07%
Cap Rate
0.82
DSCR
$7,071
Rent
-$1,177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,071 income − $8,248 expenses = $1,177 out of pocket
Investment Breakdown
|
Purchase Price
$964k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,644
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,071
Total Expenses
$8,248
Mortgage P&I
70%
$4,970
Property Taxes
6%
$434
Home Insurance
6%
$439
HOA
0%
$0
Property Management
12%
$849
CapEx
4%
$283
Vacancy
3%
$212
Maintenance
4%
$283
Other
11%
$778