Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.98% first-year return on $223k initial cash invested.
-12.98%
Cash On Cash
3.89%
Cap Rate
0.59
DSCR
$6,234
Rent
-$2,410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,234 income − $8,644 expenses = $2,410 out of pocket
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,753
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,234
Total Expenses
$8,644
Mortgage P&I
85%
$5,323
Property Taxes
14%
$861
Home Insurance
5%
$341
HOA
0%
$0
Property Management
12%
$748
CapEx
4%
$249
Vacancy
3%
$187
Maintenance
4%
$249
Other
11%
$686