Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.09% first-year return on $221k initial cash invested.
-17.09%
Cash On Cash
2.26%
Cap Rate
0.38
DSCR
$3,914
Rent
-$3,145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,914 income − $7,059 expenses = $3,145 out of pocket
Investment Breakdown
|
Purchase Price
$966k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,661
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,914
Total Expenses
$7,059
Mortgage P&I
123%
$4,809
Property Taxes
13%
$497
Home Insurance
9%
$348
HOA
2%
$73
Property Management
12%
$470
CapEx
4%
$157
Vacancy
3%
$117
Maintenance
4%
$157
Other
11%
$431