Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.71% first-year return on $223k initial cash invested.
-17.71%
Cash On Cash
2.04%
Cap Rate
0.35
DSCR
$3,778
Rent
-$3,296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,778 income − $7,074 expenses = $3,296 out of pocket
Investment Breakdown
|
Purchase Price
$978k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$196k
Closing costs
1%
$9,777
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,778
Total Expenses
$7,074
Mortgage P&I
127%
$4,808
Property Taxes
13%
$509
Home Insurance
9%
$342
HOA
3%
$131
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$416