Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.55% first-year return on $223k initial cash invested.
-15.55%
Cash On Cash
2.87%
Cap Rate
0.46
DSCR
$4,815
Rent
-$2,888
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,815 income − $7,703 expenses = $2,888 out of pocket
Investment Breakdown
|
Purchase Price
$976k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,759
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,815
Total Expenses
$7,703
Mortgage P&I
104%
$5,029
Property Taxes
14%
$687
Home Insurance
7%
$349
HOA
0%
$0
Property Management
12%
$578
CapEx
4%
$193
Vacancy
3%
$144
Maintenance
4%
$193
Other
11%
$530