Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.11% first-year return on $221k initial cash invested.
-12.11%
Cash On Cash
3.4%
Cap Rate
0.58
DSCR
$5,589
Rent
-$2,230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,589 income − $7,819 expenses = $2,230 out of pocket
Investment Breakdown
|
Purchase Price
$966k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,663
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,589
Total Expenses
$7,819
Mortgage P&I
85%
$4,747
Property Taxes
15%
$855
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$671
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$615