Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16% first-year return on $221k initial cash invested.
-16%
Cash On Cash
3.13%
Cap Rate
0.48
DSCR
$5,382
Rent
-$2,951
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,382 income − $8,333 expenses = $2,951 out of pocket
Investment Breakdown
|
Purchase Price
$968k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$194k
Closing costs
1%
$9,683
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,382
Total Expenses
$8,333
Mortgage P&I
98%
$5,260
Property Taxes
17%
$898
Home Insurance
6%
$346
HOA
0%
$0
Property Management
12%
$646
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$592