Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.33% first-year return on $220k initial cash invested.
-8.33%
Cash On Cash
4.42%
Cap Rate
0.73
DSCR
$6,148
Rent
-$1,527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,148 income − $7,675 expenses = $1,527 out of pocket
Investment Breakdown
|
Purchase Price
$962k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$192k
Closing costs
1%
$9,623
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,148
Total Expenses
$7,675
Mortgage P&I
79%
$4,829
Property Taxes
7%
$408
Home Insurance
6%
$348
HOA
0%
$0
Property Management
12%
$738
CapEx
4%
$246
Vacancy
3%
$184
Maintenance
4%
$246
Other
11%
$676