Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.56% first-year return on $222k initial cash invested.
-21.56%
Cash On Cash
1.24%
Cap Rate
0.21
DSCR
$2,812
Rent
-$3,992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,812 income − $6,804 expenses = $3,992 out of pocket
Investment Breakdown
|
Purchase Price
$973k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$195k
Closing costs
1%
$9,725
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,812
Total Expenses
$6,804
Mortgage P&I
174%
$4,885
Property Taxes
22%
$616
Home Insurance
12%
$349
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309