Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.11% first-year return on $223k initial cash invested.
-15.11%
Cash On Cash
3.12%
Cap Rate
0.5
DSCR
$5,481
Rent
-$2,804
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,481 income − $8,285 expenses = $2,804 out of pocket
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,481
Total Expenses
$8,285
Mortgage P&I
93%
$5,122
Property Taxes
18%
$959
Home Insurance
6%
$341
HOA
0%
$0
Property Management
12%
$658
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$603