Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.56% first-year return on $223k initial cash invested.
-13.56%
Cash On Cash
3.19%
Cap Rate
0.53
DSCR
$5,654
Rent
-$2,518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,654 income − $8,172 expenses = $2,518 out of pocket
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,751
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,654
Total Expenses
$8,172
Mortgage P&I
86%
$4,884
Property Taxes
18%
$1,016
Home Insurance
6%
$350
HOA
0%
$0
Property Management
12%
$678
CapEx
4%
$226
Vacancy
3%
$170
Maintenance
4%
$226
Other
11%
$622