Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.95% first-year return on $223k initial cash invested.
-13.95%
Cash On Cash
3.59%
Cap Rate
0.55
DSCR
$4,959
Rent
-$2,593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,959 income − $7,552 expenses = $2,593 out of pocket
Investment Breakdown
|
Purchase Price
$976k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,764
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,959
Total Expenses
$7,552
Mortgage P&I
107%
$5,320
Property Taxes
4%
$198
Home Insurance
7%
$349
HOA
0%
$0
Property Management
12%
$595
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$545