Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.33% first-year return on $220k initial cash invested.
-13.33%
Cash On Cash
3.31%
Cap Rate
0.54
DSCR
$5,266
Rent
-$2,448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,266 income − $7,714 expenses = $2,448 out of pocket
Investment Breakdown
|
Purchase Price
$963k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$193k
Closing costs
1%
$9,634
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,266
Total Expenses
$7,714
Mortgage P&I
93%
$4,892
Property Taxes
12%
$640
Home Insurance
7%
$348
HOA
1%
$43
Property Management
12%
$632
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$579