Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.57% first-year return on $222k initial cash invested.
-14.57%
Cash On Cash
2.92%
Cap Rate
0.48
DSCR
$4,456
Rent
-$2,694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,456 income − $7,150 expenses = $2,694 out of pocket
Investment Breakdown
|
Purchase Price
$971k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$194k
Closing costs
1%
$9,710
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,456
Total Expenses
$7,150
Mortgage P&I
109%
$4,875
Property Taxes
9%
$412
Home Insurance
8%
$348
HOA
0%
$0
Property Management
12%
$535
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$490