Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.24% first-year return on $223k initial cash invested.
-17.24%
Cash On Cash
2.19%
Cap Rate
0.37
DSCR
$4,156
Rent
-$3,200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,156 income − $7,356 expenses = $3,200 out of pocket
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,156
Total Expenses
$7,356
Mortgage P&I
116%
$4,815
Property Taxes
17%
$704
Home Insurance
8%
$341
HOA
2%
$83
Property Management
12%
$499
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$457