Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.81% first-year return on $223k initial cash invested.
-8.81%
Cash On Cash
4.27%
Cap Rate
0.72
DSCR
$6,514
Rent
-$1,639
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,514 income − $8,153 expenses = $1,639 out of pocket
Investment Breakdown
|
Purchase Price
$977k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,772
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,514
Total Expenses
$8,153
Mortgage P&I
75%
$4,853
Property Taxes
11%
$734
Home Insurance
5%
$350
HOA
0%
$0
Property Management
12%
$782
CapEx
4%
$261
Vacancy
3%
$195
Maintenance
4%
$261
Other
11%
$717