Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.66% first-year return on $221k initial cash invested.
-15.66%
Cash On Cash
2.6%
Cap Rate
0.44
DSCR
$4,821
Rent
-$2,887
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,821 income − $7,708 expenses = $2,887 out of pocket
Investment Breakdown
|
Purchase Price
$968k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$194k
Closing costs
1%
$9,676
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,821
Total Expenses
$7,708
Mortgage P&I
99%
$4,788
Property Taxes
19%
$939
Home Insurance
7%
$341
HOA
0%
$0
Property Management
12%
$579
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$530