Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.32% first-year return on $222k initial cash invested.
-5.32%
Cash On Cash
5.36%
Cap Rate
0.87
DSCR
$8,720
Rent
-$982
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,720 income − $9,702 expenses = $982 out of pocket
Investment Breakdown
|
Purchase Price
$969k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$194k
Closing costs
1%
$9,692
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,720
Total Expenses
$9,702
Mortgage P&I
57%
$4,962
Property Taxes
7%
$575
Home Insurance
4%
$350
HOA
10%
$850
Property Management
12%
$1,046
CapEx
4%
$349
Vacancy
3%
$262
Maintenance
4%
$349
Other
11%
$959