Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.89% first-year return on $223k initial cash invested.
-8.89%
Cash On Cash
4.3%
Cap Rate
0.71
DSCR
$5,847
Rent
-$1,654
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,847 income − $7,501 expenses = $1,654 out of pocket
Investment Breakdown
|
Purchase Price
$977k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,770
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,847
Total Expenses
$7,501
Mortgage P&I
84%
$4,922
Property Taxes
5%
$278
Home Insurance
5%
$313
HOA
0%
$0
Property Management
12%
$702
CapEx
4%
$234
Vacancy
3%
$175
Maintenance
4%
$234
Other
11%
$643