Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.97% first-year return on $220k initial cash invested.
-14.97%
Cash On Cash
3.68%
Cap Rate
0.54
DSCR
$6,064
Rent
-$2,743
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,064 income − $8,807 expenses = $2,743 out of pocket
Investment Breakdown
|
Purchase Price
$962k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$192k
Closing costs
1%
$9,616
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,064
Total Expenses
$8,807
Mortgage P&I
90%
$5,450
Property Taxes
16%
$954
Home Insurance
6%
$340
HOA
0%
$0
Property Management
12%
$728
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$667