Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.38% first-year return on $223k initial cash invested.
-20.38%
Cash On Cash
2.09%
Cap Rate
0.32
DSCR
$3,957
Rent
-$3,783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,957 income − $7,740 expenses = $3,783 out of pocket
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,957
Total Expenses
$7,740
Mortgage P&I
134%
$5,321
Property Taxes
19%
$733
Home Insurance
9%
$341
HOA
0%
$0
Property Management
12%
$475
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$435