Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.24% first-year return on $222k initial cash invested.
-10.24%
Cash On Cash
4.1%
Cap Rate
0.67
DSCR
$6,114
Rent
-$1,894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,114 income − $8,008 expenses = $1,894 out of pocket
Investment Breakdown
|
Purchase Price
$971k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$194k
Closing costs
1%
$9,710
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,114
Total Expenses
$8,008
Mortgage P&I
81%
$4,965
Property Taxes
10%
$617
Home Insurance
6%
$346
HOA
0%
$0
Property Management
12%
$734
CapEx
4%
$245
Vacancy
3%
$183
Maintenance
4%
$245
Other
11%
$673