Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.48% first-year return on $223k initial cash invested.
-12.48%
Cash On Cash
4.06%
Cap Rate
0.61
DSCR
$5,662
Rent
-$2,323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,662 income − $7,985 expenses = $2,323 out of pocket
Investment Breakdown
|
Purchase Price
$978k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$196k
Closing costs
1%
$9,782
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,662
Total Expenses
$7,985
Mortgage P&I
95%
$5,405
Property Taxes
5%
$306
Home Insurance
6%
$350
HOA
0%
$0
Property Management
12%
$679
CapEx
4%
$226
Vacancy
3%
$170
Maintenance
4%
$226
Other
11%
$623