Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.55% first-year return on $221k initial cash invested.
-9.55%
Cash On Cash
4.28%
Cap Rate
0.7
DSCR
$6,582
Rent
-$1,755
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,582 income − $8,337 expenses = $1,755 out of pocket
Investment Breakdown
|
Purchase Price
$964k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,643
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,582
Total Expenses
$8,337
Mortgage P&I
75%
$4,932
Property Taxes
11%
$743
Home Insurance
5%
$341
HOA
1%
$84
Property Management
12%
$790
CapEx
4%
$263
Vacancy
3%
$197
Maintenance
4%
$263
Other
11%
$724