Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.21% first-year return on $223k initial cash invested.
-18.21%
Cash On Cash
2.62%
Cap Rate
0.4
DSCR
$4,840
Rent
-$3,380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,840 income − $8,220 expenses = $3,380 out of pocket
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,840
Total Expenses
$8,220
Mortgage P&I
110%
$5,315
Property Taxes
19%
$918
Home Insurance
7%
$341
HOA
0%
$0
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$532