Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.26% first-year return on $221k initial cash invested.
-7.26%
Cash On Cash
4.74%
Cap Rate
0.78
DSCR
$7,134
Rent
-$1,340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,134 income − $8,474 expenses = $1,340 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%
$9,689
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,134
Total Expenses
$8,474
Mortgage P&I
68%
$4,884
Property Taxes
11%
$819
Home Insurance
5%
$346
HOA
0%
$0
Property Management
12%
$856
CapEx
4%
$285
Vacancy
3%
$214
Maintenance
4%
$285
Other
11%
$785