Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.64% first-year return on $221k initial cash invested.
-12.64%
Cash On Cash
3.51%
Cap Rate
0.58
DSCR
$6,514
Rent
-$2,323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,514 income − $8,837 expenses = $2,323 out of pocket
Investment Breakdown
|
Purchase Price
$964k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,644
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,514
Total Expenses
$8,837
Mortgage P&I
75%
$4,882
Property Taxes
12%
$778
Home Insurance
5%
$341
HOA
10%
$620
Property Management
12%
$782
CapEx
4%
$261
Vacancy
3%
$195
Maintenance
4%
$261
Other
11%
$717