Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.85% first-year return on $221k initial cash invested.
-9.85%
Cash On Cash
4.46%
Cap Rate
0.7
DSCR
$6,981
Rent
-$1,814
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,981 income − $8,795 expenses = $1,814 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%
$9,671
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,981
Total Expenses
$8,795
Mortgage P&I
73%
$5,130
Property Taxes
14%
$951
Home Insurance
5%
$341
HOA
0%
$0
Property Management
12%
$838
CapEx
4%
$279
Vacancy
3%
$209
Maintenance
4%
$279
Other
11%
$768