Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.59% first-year return on $220k initial cash invested.
-11.59%
Cash On Cash
3.85%
Cap Rate
0.62
DSCR
$6,069
Rent
-$2,122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,069 income − $8,191 expenses = $2,122 out of pocket
Investment Breakdown
|
Purchase Price
$961k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$192k
Closing costs
1%
$9,607
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,069
Total Expenses
$8,191
Mortgage P&I
82%
$4,963
Property Taxes
13%
$804
Home Insurance
6%
$345
HOA
0%
$15
Property Management
12%
$728
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$668