Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.6% first-year return on $221k initial cash invested.
-17.6%
Cash On Cash
2.46%
Cap Rate
0.39
DSCR
$4,821
Rent
-$3,242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,821 income − $8,063 expenses = $3,242 out of pocket
Investment Breakdown
|
Purchase Price
$967k
Downpayment
20.0%
Interest Rate
6.8%
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
$4,821
Total Expenses
$8,063
Mortgage P&I
104%
$5,034
Property Taxes
22%
$1,039
Home Insurance
7%
$350
HOA
0%
$0
Property Management
12%
$579
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$530