Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.07% first-year return on $222k initial cash invested.
-9.07%
Cash On Cash
4.53%
Cap Rate
0.72
DSCR
$6,051
Rent
-$1,675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,051 income − $7,726 expenses = $1,675 out of pocket
Investment Breakdown
|
Purchase Price
$969k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$194k
Closing costs
1%
$9,693
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,051
Total Expenses
$7,726
Mortgage P&I
84%
$5,094
Property Taxes
1%
$80
Home Insurance
6%
$350
HOA
2%
$144
Property Management
12%
$726
CapEx
4%
$242
Vacancy
3%
$182
Maintenance
4%
$242
Other
11%
$666