Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.79% first-year return on $220k initial cash invested.
-15.79%
Cash On Cash
2.48%
Cap Rate
0.42
DSCR
$4,204
Rent
-$2,890
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,204 income − $7,094 expenses = $2,890 out of pocket
Investment Breakdown
|
Purchase Price
$960k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$192k
Closing costs
1%
$9,599
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,204
Total Expenses
$7,094
Mortgage P&I
112%
$4,708
Property Taxes
15%
$622
Home Insurance
8%
$336
HOA
0%
$0
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462