Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.68% first-year return on $222k initial cash invested.
-13.68%
Cash On Cash
3.31%
Cap Rate
0.54
DSCR
$5,772
Rent
-$2,537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,772 income − $8,309 expenses = $2,537 out of pocket
Investment Breakdown
|
Purchase Price
$974k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$195k
Closing costs
1%
$9,737
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,772
Total Expenses
$8,309
Mortgage P&I
86%
$4,991
Property Taxes
17%
$1,006
Home Insurance
6%
$349
HOA
0%
$0
Property Management
12%
$693
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$635