Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.66% first-year return on $222k initial cash invested.
-12.66%
Cash On Cash
3.41%
Cap Rate
0.57
DSCR
$5,643
Rent
-$2,346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,643 income − $7,989 expenses = $2,346 out of pocket
Investment Breakdown
|
Purchase Price
$973k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$195k
Closing costs
1%
$9,732
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,643
Total Expenses
$7,989
Mortgage P&I
87%
$4,885
Property Taxes
15%
$847
Home Insurance
6%
$338
HOA
0%
$0
Property Management
12%
$677
CapEx
4%
$226
Vacancy
3%
$169
Maintenance
4%
$226
Other
11%
$621