Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.53% first-year return on $220k initial cash invested.
-14.53%
Cash On Cash
2.86%
Cap Rate
0.47
DSCR
$4,840
Rent
-$2,666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,840 income − $7,506 expenses = $2,666 out of pocket
Investment Breakdown
|
Purchase Price
$934k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$187k
Closing costs
1%
$9,340
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,840
Total Expenses
$7,506
Mortgage P&I
97%
$4,696
Property Taxes
15%
$712
Home Insurance
7%
$327
HOA
3%
$125
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$532