Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.52% first-year return on $221k initial cash invested.
-13.52%
Cash On Cash
3.51%
Cap Rate
0.56
DSCR
$5,944
Rent
-$2,490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,944 income − $8,434 expenses = $2,490 out of pocket
Investment Breakdown
|
Purchase Price
$967k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,670
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,944
Total Expenses
$8,434
Mortgage P&I
85%
$5,081
Property Taxes
16%
$980
Home Insurance
6%
$352
HOA
0%
$0
Property Management
12%
$713
CapEx
4%
$238
Vacancy
3%
$178
Maintenance
4%
$238
Other
11%
$654