Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.79% first-year return on $222k initial cash invested.
-6.79%
Cash On Cash
5.17%
Cap Rate
0.82
DSCR
$7,838
Rent
-$1,256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,838 income − $9,094 expenses = $1,256 out of pocket
Investment Breakdown
|
Purchase Price
$972k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$194k
Closing costs
1%
$9,720
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,838
Total Expenses
$9,094
Mortgage P&I
65%
$5,127
Property Taxes
12%
$969
Home Insurance
4%
$332
HOA
0%
$0
Property Management
12%
$941
CapEx
4%
$314
Vacancy
3%
$235
Maintenance
4%
$314
Other
11%
$862