Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.83% first-year return on $223k initial cash invested.
-4.83%
Cash On Cash
5.43%
Cap Rate
0.89
DSCR
$8,656
Rent
-$898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,656 income − $9,554 expenses = $898 out of pocket
Investment Breakdown
|
Purchase Price
$977k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,767
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,656
Total Expenses
$9,554
Mortgage P&I
57%
$4,973
Property Taxes
12%
$1,023
Home Insurance
4%
$348
HOA
3%
$267
Property Management
12%
$1,039
CapEx
4%
$346
Vacancy
3%
$260
Maintenance
4%
$346
Other
11%
$952