Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.17% first-year return on $223k initial cash invested.
-15.17%
Cash On Cash
2.69%
Cap Rate
0.45
DSCR
$4,377
Rent
-$2,816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,377 income − $7,193 expenses = $2,816 out of pocket
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,377
Total Expenses
$7,193
Mortgage P&I
110%
$4,825
Property Taxes
12%
$540
Home Insurance
8%
$341
HOA
0%
$0
Property Management
12%
$525
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$481