Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.66% first-year return on $221k initial cash invested.
-10.66%
Cash On Cash
3.96%
Cap Rate
0.65
DSCR
$6,418
Rent
-$1,964
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,418 income − $8,382 expenses = $1,964 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%
$9,673
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,418
Total Expenses
$8,382
Mortgage P&I
76%
$4,897
Property Taxes
15%
$960
Home Insurance
5%
$342
HOA
0%
$0
Property Management
12%
$770
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$706