Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.83% first-year return on $222k initial cash invested.
-14.83%
Cash On Cash
3.71%
Cap Rate
0.54
DSCR
$5,937
Rent
-$2,746
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,937 income − $8,683 expenses = $2,746 out of pocket
Investment Breakdown
|
Purchase Price
$973k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$195k
Closing costs
1%
$9,727
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,937
Total Expenses
$8,683
Mortgage P&I
93%
$5,513
Property Taxes
14%
$826
Home Insurance
6%
$327
HOA
0%
$0
Property Management
12%
$712
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$653