Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.17% first-year return on $221k initial cash invested.
-17.17%
Cash On Cash
2.68%
Cap Rate
0.42
DSCR
$4,917
Rent
-$3,163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,917 income − $8,080 expenses = $3,163 out of pocket
Investment Breakdown
|
Purchase Price
$967k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,669
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,917
Total Expenses
$8,080
Mortgage P&I
104%
$5,129
Property Taxes
19%
$932
Home Insurance
7%
$346
HOA
0%
$0
Property Management
12%
$590
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$541