Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.69% first-year return on $223k initial cash invested.
-10.69%
Cash On Cash
4.37%
Cap Rate
0.67
DSCR
$5,842
Rent
-$1,985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,842 income − $7,827 expenses = $1,985 out of pocket
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,842
Total Expenses
$7,827
Mortgage P&I
91%
$5,301
Property Taxes
3%
$198
Home Insurance
6%
$341
HOA
0%
$0
Property Management
12%
$701
CapEx
4%
$234
Vacancy
3%
$175
Maintenance
4%
$234
Other
11%
$643