Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.47% first-year return on $221k initial cash invested.
-14.47%
Cash On Cash
2.89%
Cap Rate
0.48
DSCR
$4,736
Rent
-$2,662
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,736 income − $7,398 expenses = $2,662 out of pocket
Investment Breakdown
|
Purchase Price
$966k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,657
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,736
Total Expenses
$7,398
Mortgage P&I
101%
$4,795
Property Taxes
11%
$501
Home Insurance
7%
$346
HOA
3%
$147
Property Management
12%
$568
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$521