Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.37% first-year return on $222k initial cash invested.
-15.37%
Cash On Cash
2.56%
Cap Rate
0.44
DSCR
$4,930
Rent
-$2,843
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,930 income − $7,773 expenses = $2,843 out of pocket
Investment Breakdown
|
Purchase Price
$971k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$194k
Closing costs
1%
$9,713
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,930
Total Expenses
$7,773
Mortgage P&I
96%
$4,716
Property Taxes
14%
$690
Home Insurance
7%
$348
HOA
7%
$343
Property Management
12%
$592
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$542