Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.24% first-year return on $223k initial cash invested.
-17.24%
Cash On Cash
2.18%
Cap Rate
0.37
DSCR
$3,192
Rent
-$3,200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,192 income − $6,392 expenses = $3,200 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%
$9,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,192
Total Expenses
$6,392
Mortgage P&I
152%
$4,841
Property Taxes
4%
$124
Home Insurance
11%
$341
HOA
0%
$0
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351