Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.19% first-year return on $221k initial cash invested.
-15.19%
Cash On Cash
2.7%
Cap Rate
0.45
DSCR
$4,650
Rent
-$2,796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,650 income − $7,446 expenses = $2,796 out of pocket
Investment Breakdown
|
Purchase Price
$966k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,662
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,650
Total Expenses
$7,446
Mortgage P&I
103%
$4,784
Property Taxes
16%
$732
Home Insurance
7%
$348
HOA
0%
$0
Property Management
12%
$558
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$512