Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.3% first-year return on $220k initial cash invested.
-13.3%
Cash On Cash
3.86%
Cap Rate
0.59
DSCR
$6,108
Rent
-$2,440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,108 income − $8,548 expenses = $2,440 out of pocket
Investment Breakdown
|
Purchase Price
$963k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$193k
Closing costs
1%
$9,625
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,108
Total Expenses
$8,548
Mortgage P&I
87%
$5,292
Property Taxes
14%
$830
Home Insurance
6%
$350
HOA
0%
$0
Property Management
12%
$733
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$672