Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.31% first-year return on $221k initial cash invested.
-12.31%
Cash On Cash
3.38%
Cap Rate
0.57
DSCR
$5,434
Rent
-$2,268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,434 income − $7,702 expenses = $2,268 out of pocket
Investment Breakdown
|
Purchase Price
$967k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,673
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,434
Total Expenses
$7,702
Mortgage P&I
88%
$4,776
Property Taxes
13%
$684
Home Insurance
7%
$395
HOA
0%
$0
Property Management
12%
$652
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$598