Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.8% first-year return on $220k initial cash invested.
-11.8%
Cash On Cash
3.66%
Cap Rate
0.6
DSCR
$6,052
Rent
-$2,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,052 income − $8,212 expenses = $2,160 out of pocket
Investment Breakdown
|
Purchase Price
$960k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$192k
Closing costs
1%
$9,600
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,052
Total Expenses
$8,212
Mortgage P&I
80%
$4,842
Property Taxes
16%
$976
Home Insurance
6%
$336
HOA
0%
$0
Property Management
12%
$726
CapEx
4%
$242
Vacancy
3%
$182
Maintenance
4%
$242
Other
11%
$666