Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.32% first-year return on $221k initial cash invested.
-16.32%
Cash On Cash
2.47%
Cap Rate
0.41
DSCR
$4,076
Rent
-$3,005
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,076 income − $7,081 expenses = $3,005 out of pocket
Investment Breakdown
|
Purchase Price
$967k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,666
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,076
Total Expenses
$7,081
Mortgage P&I
119%
$4,834
Property Taxes
11%
$440
Home Insurance
9%
$348
HOA
2%
$74
Property Management
12%
$489
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448