Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.47% first-year return on $221k initial cash invested.
-4.47%
Cash On Cash
5.71%
Cap Rate
0.91
DSCR
$8,660
Rent
-$822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,660 income − $9,482 expenses = $822 out of pocket
Investment Breakdown
|
Purchase Price
$966k
Downpayment
20.0%
Interest Rate
6.9%
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
$8,660
Total Expenses
$9,482
Mortgage P&I
59%
$5,073
Property Taxes
11%
$975
Home Insurance
4%
$350
HOA
2%
$140
Property Management
12%
$1,039
CapEx
4%
$346
Vacancy
3%
$260
Maintenance
4%
$346
Other
11%
$953