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 $220k initial cash invested.
-16.68%
Cash On Cash
3.03%
Cap Rate
0.46
DSCR
$4,574
Rent
-$3,063
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,574 income − $7,637 expenses = $3,063 out of pocket
Investment Breakdown
|
Purchase Price
$964k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$193k
Closing costs
1%
$9,635
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,574
Total Expenses
$7,637
Mortgage P&I
116%
$5,314
Property Taxes
7%
$313
Home Insurance
10%
$455
HOA
0%
$0
Property Management
12%
$549
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$503