Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.87% first-year return on $221k initial cash invested.
-12.87%
Cash On Cash
3.55%
Cap Rate
0.57
DSCR
$5,422
Rent
-$2,370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,422 income − $7,792 expenses = $2,370 out of pocket
Investment Breakdown
|
Purchase Price
$967k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,666
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,422
Total Expenses
$7,792
Mortgage P&I
92%
$5,015
Property Taxes
11%
$583
Home Insurance
6%
$350
HOA
0%
$0
Property Management
12%
$651
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$596