Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.66% first-year return on $221k initial cash invested.
-5.66%
Cash On Cash
5.21%
Cap Rate
0.84
DSCR
$6,762
Rent
-$1,041
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,762 income − $7,803 expenses = $1,041 out of pocket
Investment Breakdown
|
Purchase Price
$966k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,658
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,762
Total Expenses
$7,803
Mortgage P&I
73%
$4,961
Property Taxes
3%
$176
Home Insurance
5%
$368
HOA
0%
$0
Property Management
12%
$811
CapEx
4%
$270
Vacancy
3%
$203
Maintenance
4%
$270
Other
11%
$744