Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.96% first-year return on $221k initial cash invested.
-8.96%
Cash On Cash
4.27%
Cap Rate
0.71
DSCR
$6,426
Rent
-$1,647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,426 income − $8,073 expenses = $1,647 out of pocket
Investment Breakdown
|
Purchase Price
$965k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,649
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,426
Total Expenses
$8,073
Mortgage P&I
75%
$4,823
Property Taxes
11%
$736
Home Insurance
5%
$329
HOA
0%
$0
Property Management
12%
$771
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$707