Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.22% first-year return on $221k initial cash invested.
-10.22%
Cash On Cash
3.97%
Cap Rate
0.66
DSCR
$6,177
Rent
-$1,881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,177 income − $8,058 expenses = $1,881 out of pocket
Investment Breakdown
|
Purchase Price
$966k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,660
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,177
Total Expenses
$8,058
Mortgage P&I
78%
$4,832
Property Taxes
12%
$769
Home Insurance
6%
$348
HOA
0%
$10
Property Management
12%
$741
CapEx
4%
$247
Vacancy
3%
$185
Maintenance
4%
$247
Other
11%
$679