Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.49% first-year return on $221k initial cash invested.
-22.49%
Cash On Cash
1%
Cap Rate
0.17
DSCR
$3,678
Rent
-$4,140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,678 income − $7,818 expenses = $4,140 out of pocket
Investment Breakdown
|
Purchase Price
$966k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,661
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,678
Total Expenses
$7,818
Mortgage P&I
130%
$4,796
Property Taxes
37%
$1,368
Home Insurance
9%
$346
HOA
2%
$58
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$405