Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.82% first-year return on $221k initial cash invested.
-8.82%
Cash On Cash
4.66%
Cap Rate
0.73
DSCR
$6,400
Rent
-$1,626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,400 income − $8,026 expenses = $1,626 out of pocket
Investment Breakdown
|
Purchase Price
$967k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,674
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,400
Total Expenses
$8,026
Mortgage P&I
80%
$5,127
Property Taxes
4%
$273
Home Insurance
7%
$450
HOA
0%
$0
Property Management
12%
$768
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$704