Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.95% first-year return on $221k initial cash invested.
-8.95%
Cash On Cash
4.34%
Cap Rate
0.72
DSCR
$6,706
Rent
-$1,650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,706 income − $8,356 expenses = $1,650 out of pocket
Investment Breakdown
|
Purchase Price
$967k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,673
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,706
Total Expenses
$8,356
Mortgage P&I
73%
$4,881
Property Taxes
13%
$863
Home Insurance
5%
$332
HOA
0%
$0
Property Management
12%
$805
CapEx
4%
$268
Vacancy
3%
$201
Maintenance
4%
$268
Other
11%
$738