Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.85% first-year return on $221k initial cash invested.
-20.85%
Cash On Cash
2.03%
Cap Rate
0.31
DSCR
$3,472
Rent
-$3,848
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,472 income − $7,320 expenses = $3,848 out of pocket
Investment Breakdown
|
Purchase Price
$969k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$194k
Closing costs
1%
$9,690
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,472
Total Expenses
$7,320
Mortgage P&I
154%
$5,349
Property Taxes
11%
$373
Home Insurance
10%
$350
HOA
2%
$67
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382