Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.64% first-year return on $222k initial cash invested.
-9.64%
Cash On Cash
4.15%
Cap Rate
0.69
DSCR
$6,964
Rent
-$1,785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,964 income − $8,749 expenses = $1,785 out of pocket
Investment Breakdown
|
Purchase Price
$972k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$194k
Closing costs
1%
$9,724
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,964
Total Expenses
$8,749
Mortgage P&I
70%
$4,868
Property Taxes
13%
$882
Home Insurance
5%
$350
HOA
4%
$280
Property Management
12%
$836
CapEx
4%
$279
Vacancy
3%
$209
Maintenance
4%
$279
Other
11%
$766