Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.16% first-year return on $221k initial cash invested.
-8.16%
Cash On Cash
4.39%
Cap Rate
0.74
DSCR
$6,462
Rent
-$1,505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,462 income − $7,967 expenses = $1,505 out of pocket
Investment Breakdown
|
Purchase Price
$968k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$194k
Closing costs
1%
$9,676
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,462
Total Expenses
$7,967
Mortgage P&I
74%
$4,787
Property Taxes
10%
$643
Home Insurance
5%
$341
HOA
0%
$0
Property Management
12%
$775
CapEx
4%
$258
Vacancy
3%
$194
Maintenance
4%
$258
Other
11%
$711