Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.12% first-year return on $220k initial cash invested.
-5.12%
Cash On Cash
5.29%
Cap Rate
0.87
DSCR
$7,082
Rent
-$938
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,082 income − $8,020 expenses = $938 out of pocket
Investment Breakdown
|
Purchase Price
$962k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$192k
Closing costs
1%
$9,621
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,082
Total Expenses
$8,020
Mortgage P&I
69%
$4,896
Property Taxes
4%
$278
Home Insurance
5%
$346
HOA
1%
$93
Property Management
12%
$850
CapEx
4%
$283
Vacancy
3%
$212
Maintenance
4%
$283
Other
11%
$779