Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.82% first-year return on $221k initial cash invested.
-12.82%
Cash On Cash
3.52%
Cap Rate
0.57
DSCR
$5,542
Rent
-$2,361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,542 income − $7,903 expenses = $2,361 out of pocket
Investment Breakdown
|
Purchase Price
$967k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,667
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,542
Total Expenses
$7,903
Mortgage P&I
90%
$4,971
Property Taxes
12%
$649
Home Insurance
6%
$348
HOA
1%
$50
Property Management
12%
$665
CapEx
4%
$222
Vacancy
3%
$166
Maintenance
4%
$222
Other
11%
$610