Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.23% first-year return on $221k initial cash invested.
-16.23%
Cash On Cash
2.68%
Cap Rate
0.43
DSCR
$4,520
Rent
-$2,988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,520 income − $7,508 expenses = $2,988 out of pocket
Investment Breakdown
|
Purchase Price
$967k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,665
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,520
Total Expenses
$7,508
Mortgage P&I
110%
$4,968
Property Taxes
10%
$460
Home Insurance
7%
$332
HOA
5%
$211
Property Management
12%
$542
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$497