Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.41% first-year return on $220k initial cash invested.
-14.41%
Cash On Cash
2.94%
Cap Rate
0.49
DSCR
$4,650
Rent
-$2,640
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,650 income − $7,290 expenses = $2,640 out of pocket
Investment Breakdown
|
Purchase Price
$961k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$192k
Closing costs
1%
$9,612
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,650
Total Expenses
$7,290
Mortgage P&I
103%
$4,810
Property Taxes
12%
$548
Home Insurance
8%
$350
HOA
0%
$0
Property Management
12%
$558
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$512