Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.08% first-year return on $221k initial cash invested.
-20.08%
Cash On Cash
1.52%
Cap Rate
0.26
DSCR
$3,015
Rent
-$3,707
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,015 income − $6,722 expenses = $3,707 out of pocket
Investment Breakdown
|
Purchase Price
$969k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$194k
Closing costs
1%
$9,690
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,015
Total Expenses
$6,722
Mortgage P&I
160%
$4,814
Property Taxes
18%
$543
Home Insurance
11%
$339
HOA
0%
$0
Property Management
12%
$362
CapEx
4%
$121
Vacancy
3%
$90
Maintenance
4%
$121
Other
11%
$332