Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.15% first-year return on $222k initial cash invested.
-7.15%
Cash On Cash
4.56%
Cap Rate
0.77
DSCR
$5,906
Rent
-$1,321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,906 income − $7,227 expenses = $1,321 out of pocket
Investment Breakdown
|
Purchase Price
$970k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$194k
Closing costs
1%
$9,699
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,906
Total Expenses
$7,227
Mortgage P&I
81%
$4,772
Property Taxes
1%
$32
Home Insurance
6%
$340
HOA
1%
$75
Property Management
12%
$709
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$650