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
3.75%
Cap Rate
0.61
DSCR
$6,250
Rent
-$2,165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,250 income − $8,415 expenses = $2,165 out of pocket
Investment Breakdown
|
Purchase Price
$962k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$192k
Closing costs
1%
$9,624
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,250
Total Expenses
$8,415
Mortgage P&I
79%
$4,923
Property Taxes
12%
$723
Home Insurance
5%
$343
HOA
5%
$300
Property Management
12%
$750
CapEx
4%
$250
Vacancy
3%
$188
Maintenance
4%
$250
Other
11%
$688