Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.47% first-year return on $221k initial cash invested.
-7.47%
Cash On Cash
4.73%
Cap Rate
0.78
DSCR
$7,230
Rent
-$1,375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,230 income − $8,605 expenses = $1,375 out of pocket
Investment Breakdown
|
Purchase Price
$967k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,667
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,230
Total Expenses
$8,605
Mortgage P&I
68%
$4,897
Property Taxes
13%
$952
Home Insurance
4%
$298
HOA
0%
$0
Property Management
12%
$868
CapEx
4%
$289
Vacancy
3%
$217
Maintenance
4%
$289
Other
11%
$795