Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.25% first-year return on $221k initial cash invested.
-15.25%
Cash On Cash
3.4%
Cap Rate
0.51
DSCR
$5,620
Rent
-$2,813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,620 income − $8,433 expenses = $2,813 out of pocket
Investment Breakdown
|
Purchase Price
$968k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$194k
Closing costs
1%
$9,680
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,620
Total Expenses
$8,433
Mortgage P&I
95%
$5,328
Property Taxes
15%
$855
Home Insurance
6%
$339
HOA
0%
$0
Property Management
12%
$674
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$618