Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.27% first-year return on $220k initial cash invested.
-15.27%
Cash On Cash
2.66%
Cap Rate
0.45
DSCR
$4,347
Rent
-$2,797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,347 income − $7,144 expenses = $2,797 out of pocket
Investment Breakdown
|
Purchase Price
$961k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$192k
Closing costs
1%
$9,608
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,347
Total Expenses
$7,144
Mortgage P&I
109%
$4,755
Property Taxes
13%
$566
Home Insurance
8%
$345
HOA
0%
$0
Property Management
12%
$522
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$478