Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.68% first-year return on $222k initial cash invested.
-16.68%
Cash On Cash
2.29%
Cap Rate
0.39
DSCR
$4,282
Rent
-$3,093
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,282 income − $7,375 expenses = $3,093 out of pocket
Investment Breakdown
|
Purchase Price
$974k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$195k
Closing costs
1%
$9,736
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,282
Total Expenses
$7,375
Mortgage P&I
112%
$4,778
Property Taxes
6%
$252
Home Insurance
9%
$385
HOA
12%
$505
Property Management
12%
$514
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$471