Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.83% first-year return on $220k initial cash invested.
-4.83%
Cash On Cash
5.53%
Cap Rate
0.89
DSCR
$8,146
Rent
-$885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,146 income − $9,031 expenses = $885 out of pocket
Investment Breakdown
|
Purchase Price
$961k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$192k
Closing costs
1%
$9,612
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,146
Total Expenses
$9,031
Mortgage P&I
61%
$4,987
Property Taxes
12%
$976
Home Insurance
4%
$298
HOA
0%
$0
Property Management
12%
$978
CapEx
4%
$326
Vacancy
3%
$244
Maintenance
4%
$326
Other
11%
$896