Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.53% first-year return on $221k initial cash invested.
-12.53%
Cash On Cash
3.53%
Cap Rate
0.58
DSCR
$5,924
Rent
-$2,311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,924 income − $8,235 expenses = $2,311 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%
$9,685
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,924
Total Expenses
$8,235
Mortgage P&I
83%
$4,925
Property Taxes
16%
$922
Home Insurance
6%
$339
HOA
1%
$34
Property Management
12%
$711
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$652