Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.46% first-year return on $223k initial cash invested.
-21.46%
Cash On Cash
1.49%
Cap Rate
0.24
DSCR
$2,426
Rent
-$3,983
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,426 income − $6,409 expenses = $3,983 out of pocket
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,426
Total Expenses
$6,409
Mortgage P&I
210%
$5,100
Property Taxes
6%
$143
Home Insurance
14%
$341
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$267