Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.96% first-year return on $221k initial cash invested.
-11.96%
Cash On Cash
3.76%
Cap Rate
0.61
DSCR
$6,210
Rent
-$2,201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,210 income − $8,411 expenses = $2,201 out of pocket
Investment Breakdown
|
Purchase Price
$966k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,662
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,210
Total Expenses
$8,411
Mortgage P&I
80%
$4,984
Property Taxes
14%
$869
Home Insurance
5%
$341
HOA
2%
$107
Property Management
12%
$745
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$683