Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.84% first-year return on $220k initial cash invested.
-7.84%
Cash On Cash
4.7%
Cap Rate
0.76
DSCR
$6,334
Rent
-$1,435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,334 income − $7,769 expenses = $1,435 out of pocket
Investment Breakdown
|
Purchase Price
$961k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$192k
Closing costs
1%
$9,605
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,334
Total Expenses
$7,769
Mortgage P&I
78%
$4,945
Property Taxes
4%
$271
Home Insurance
6%
$350
HOA
1%
$50
Property Management
12%
$760
CapEx
4%
$253
Vacancy
3%
$190
Maintenance
4%
$253
Other
11%
$697