Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.52% first-year return on $222k initial cash invested.
-8.52%
Cash On Cash
4.31%
Cap Rate
0.72
DSCR
$5,928
Rent
-$1,575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,928 income − $7,503 expenses = $1,575 out of pocket
Investment Breakdown
|
Purchase Price
$971k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$194k
Closing costs
1%
$9,707
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,928
Total Expenses
$7,503
Mortgage P&I
81%
$4,822
Property Taxes
5%
$325
Home Insurance
6%
$341
HOA
0%
$0
Property Management
12%
$711
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$652