Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.08% first-year return on $221k initial cash invested.
-15.08%
Cash On Cash
2.73%
Cap Rate
0.46
DSCR
$4,632
Rent
-$2,777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,632 income − $7,409 expenses = $2,777 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%
$9,666
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,632
Total Expenses
$7,409
Mortgage P&I
103%
$4,792
Property Taxes
14%
$654
Home Insurance
8%
$380
HOA
0%
$8
Property Management
12%
$556
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$510