Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.43% first-year return on $221k initial cash invested.
-9.43%
Cash On Cash
4.09%
Cap Rate
0.69
DSCR
$6,296
Rent
-$1,736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,296 income − $8,032 expenses = $1,736 out of pocket
Investment Breakdown
|
Purchase Price
$966k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,658
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,296
Total Expenses
$8,032
Mortgage P&I
76%
$4,778
Property Taxes
12%
$771
Home Insurance
5%
$341
HOA
0%
$0
Property Management
12%
$756
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$693