Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.45% first-year return on $220k initial cash invested.
-4.45%
Cash On Cash
5.39%
Cap Rate
0.9
DSCR
$7,928
Rent
-$815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,928 income − $8,743 expenses = $815 out of pocket
Investment Breakdown
|
Purchase Price
$960k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$192k
Closing costs
1%
$9,599
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,928
Total Expenses
$8,743
Mortgage P&I
61%
$4,808
Property Taxes
7%
$553
Home Insurance
4%
$332
HOA
4%
$355
Property Management
12%
$951
CapEx
4%
$317
Vacancy
3%
$238
Maintenance
4%
$317
Other
11%
$872