Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.79% first-year return on $223k initial cash invested.
-10.79%
Cash On Cash
3.85%
Cap Rate
0.64
DSCR
$6,196
Rent
-$2,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,196 income − $8,199 expenses = $2,003 out of pocket
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,754
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,196
Total Expenses
$8,199
Mortgage P&I
79%
$4,886
Property Taxes
13%
$785
Home Insurance
7%
$420
HOA
0%
$0
Property Management
12%
$744
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$682