Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.5% first-year return on $221k initial cash invested.
-16.5%
Cash On Cash
2.45%
Cap Rate
0.41
DSCR
$3,646
Rent
-$3,046
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,646 income − $6,692 expenses = $3,046 out of pocket
Investment Breakdown
|
Purchase Price
$969k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$194k
Closing costs
1%
$9,690
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,646
Total Expenses
$6,692
Mortgage P&I
134%
$4,877
Property Taxes
6%
$236
Home Insurance
9%
$339
HOA
0%
$0
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$401