Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.25% first-year return on $220k initial cash invested.
-22.25%
Cash On Cash
1.13%
Cap Rate
0.19
DSCR
$2,936
Rent
-$4,082
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,936 income − $7,018 expenses = $4,082 out of pocket
Investment Breakdown
|
Purchase Price
$963k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$193k
Closing costs
1%
$9,628
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,936
Total Expenses
$7,018
Mortgage P&I
166%
$4,868
Property Taxes
18%
$523
Home Insurance
21%
$630
HOA
0%
$0
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$323