Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.6% first-year return on $221k initial cash invested.
-8.6%
Cash On Cash
4.43%
Cap Rate
0.73
DSCR
$6,882
Rent
-$1,585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,882 income − $8,467 expenses = $1,585 out of pocket
Investment Breakdown
|
Purchase Price
$968k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$194k
Closing costs
1%
$9,675
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,882
Total Expenses
$8,467
Mortgage P&I
71%
$4,882
Property Taxes
13%
$898
Home Insurance
5%
$348
HOA
0%
$0
Property Management
12%
$826
CapEx
4%
$275
Vacancy
3%
$206
Maintenance
4%
$275
Other
11%
$757