Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.36% first-year return on $220k initial cash invested.
-17.36%
Cash On Cash
2.26%
Cap Rate
0.37
DSCR
$4,020
Rent
-$3,178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,020 income − $7,198 expenses = $3,178 out of pocket
Investment Breakdown
|
Purchase Price
$960k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$192k
Closing costs
1%
$9,604
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,020
Total Expenses
$7,198
Mortgage P&I
120%
$4,827
Property Taxes
16%
$656
Home Insurance
9%
$348
HOA
0%
$0
Property Management
12%
$482
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$442