Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.09% first-year return on $221k initial cash invested.
-15.09%
Cash On Cash
2.87%
Cap Rate
0.47
DSCR
$4,592
Rent
-$2,775
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,592 income − $7,367 expenses = $2,775 out of pocket
Investment Breakdown
|
Purchase Price
$965k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,654
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,592
Total Expenses
$7,367
Mortgage P&I
107%
$4,900
Property Taxes
12%
$555
Home Insurance
8%
$350
HOA
0%
$0
Property Management
12%
$551
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$505