Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9% first-year return on $221k initial cash invested.
-9%
Cash On Cash
4.24%
Cap Rate
0.7
DSCR
$5,458
Rent
-$1,658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,458 income − $7,116 expenses = $1,658 out of pocket
Investment Breakdown
|
Purchase Price
$967k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,667
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,458
Total Expenses
$7,116
Mortgage P&I
89%
$4,858
Property Taxes
1%
$53
Home Insurance
6%
$350
HOA
0%
$0
Property Management
12%
$655
CapEx
4%
$218
Vacancy
3%
$164
Maintenance
4%
$218
Other
11%
$600