Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.63% first-year return on $223k initial cash invested.
-15.63%
Cash On Cash
2.81%
Cap Rate
0.46
DSCR
$5,276
Rent
-$2,907
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,276 income − $8,183 expenses = $2,907 out of pocket
Investment Breakdown
|
Purchase Price
$977k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,770
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,276
Total Expenses
$8,183
Mortgage P&I
95%
$4,986
Property Taxes
18%
$940
Home Insurance
7%
$349
HOA
2%
$115
Property Management
12%
$633
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$580