Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.92% first-year return on $221k initial cash invested.
-4.92%
Cash On Cash
5.24%
Cap Rate
0.88
DSCR
$7,578
Rent
-$905
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,578 income − $8,483 expenses = $905 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%
$9,653
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,578
Total Expenses
$8,483
Mortgage P&I
64%
$4,817
Property Taxes
10%
$742
Home Insurance
5%
$348
HOA
0%
$0
Property Management
12%
$909
CapEx
4%
$303
Vacancy
3%
$227
Maintenance
4%
$303
Other
11%
$834