Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.83% first-year return on $223k initial cash invested.
-10.83%
Cash On Cash
3.76%
Cap Rate
0.63
DSCR
$5,974
Rent
-$2,011
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,974 income − $7,985 expenses = $2,011 out of pocket
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,749
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,974
Total Expenses
$7,985
Mortgage P&I
81%
$4,827
Property Taxes
12%
$727
Home Insurance
6%
$348
HOA
1%
$52
Property Management
12%
$717
CapEx
4%
$239
Vacancy
3%
$179
Maintenance
4%
$239
Other
11%
$657