Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.51% first-year return on $222k initial cash invested.
-17.51%
Cash On Cash
2.58%
Cap Rate
0.41
DSCR
$4,850
Rent
-$3,241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,850 income − $8,091 expenses = $3,241 out of pocket
Investment Breakdown
|
Purchase Price
$972k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$194k
Closing costs
1%
$9,721
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,850
Total Expenses
$8,091
Mortgage P&I
106%
$5,136
Property Taxes
20%
$960
Home Insurance
7%
$345
HOA
0%
$0
Property Management
12%
$582
CapEx
4%
$194
Vacancy
3%
$146
Maintenance
4%
$194
Other
11%
$534