Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.66% first-year return on $223k initial cash invested.
-8.66%
Cash On Cash
4.33%
Cap Rate
0.72
DSCR
$6,630
Rent
-$1,606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,630 income − $8,236 expenses = $1,606 out of pocket
Investment Breakdown
|
Purchase Price
$974k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,742
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,630
Total Expenses
$8,236
Mortgage P&I
73%
$4,856
Property Taxes
12%
$808
Home Insurance
4%
$276
HOA
1%
$42
Property Management
12%
$796
CapEx
4%
$265
Vacancy
3%
$199
Maintenance
4%
$265
Other
11%
$729