Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.58% first-year return on $222k initial cash invested.
-10.58%
Cash On Cash
3.93%
Cap Rate
0.65
DSCR
$5,541
Rent
-$1,957
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,541 income − $7,498 expenses = $1,957 out of pocket
Investment Breakdown
|
Purchase Price
$971k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$194k
Closing costs
1%
$9,714
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,541
Total Expenses
$7,498
Mortgage P&I
89%
$4,917
Property Taxes
6%
$346
Home Insurance
6%
$350
HOA
0%
$0
Property Management
12%
$665
CapEx
4%
$222
Vacancy
3%
$166
Maintenance
4%
$222
Other
11%
$610