Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.2% first-year return on $221k initial cash invested.
-16.2%
Cash On Cash
2.49%
Cap Rate
0.42
DSCR
$4,842
Rent
-$2,986
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,842 income − $7,828 expenses = $2,986 out of pocket
Investment Breakdown
|
Purchase Price
$968k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$194k
Closing costs
1%
$9,677
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,842
Total Expenses
$7,828
Mortgage P&I
99%
$4,796
Property Taxes
15%
$711
Home Insurance
7%
$348
HOA
7%
$326
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$533