Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.67% first-year return on $221k initial cash invested.
-11.67%
Cash On Cash
3.57%
Cap Rate
0.6
DSCR
$5,334
Rent
-$2,150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,334 income − $7,484 expenses = $2,150 out of pocket
Investment Breakdown
|
Purchase Price
$967k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,669
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,334
Total Expenses
$7,484
Mortgage P&I
90%
$4,814
Property Taxes
10%
$512
Home Insurance
6%
$345
HOA
0%
$0
Property Management
12%
$640
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$587