Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.66% first-year return on $222k initial cash invested.
-13.66%
Cash On Cash
3.24%
Cap Rate
0.53
DSCR
$4,560
Rent
-$2,528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,560 income − $7,088 expenses = $2,528 out of pocket
Investment Breakdown
|
Purchase Price
$972k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$194k
Closing costs
1%
$9,718
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,560
Total Expenses
$7,088
Mortgage P&I
109%
$4,967
Property Taxes
5%
$221
Home Insurance
8%
$350
HOA
0%
$0
Property Management
12%
$547
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$502