Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.81% first-year return on $220k initial cash invested.
-10.81%
Cash On Cash
3.65%
Cap Rate
0.62
DSCR
$5,366
Rent
-$1,978
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,366 income − $7,344 expenses = $1,978 out of pocket
Investment Breakdown
|
Purchase Price
$960k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$192k
Closing costs
1%
$9,603
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,366
Total Expenses
$7,344
Mortgage P&I
87%
$4,684
Property Taxes
9%
$494
Home Insurance
6%
$341
HOA
0%
$0
Property Management
12%
$644
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$590