Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.67% first-year return on $223k initial cash invested.
-5.67%
Cash On Cash
5.13%
Cap Rate
0.85
DSCR
$7,446
Rent
-$1,052
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,446 income − $8,498 expenses = $1,052 out of pocket
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,746
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,446
Total Expenses
$8,498
Mortgage P&I
66%
$4,917
Property Taxes
9%
$706
Home Insurance
5%
$343
HOA
0%
$0
Property Management
12%
$894
CapEx
4%
$298
Vacancy
3%
$223
Maintenance
4%
$298
Other
11%
$819