Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.02% first-year return on $220k initial cash invested.
-14.02%
Cash On Cash
3.14%
Cap Rate
0.52
DSCR
$5,415
Rent
-$2,573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,415 income − $7,988 expenses = $2,573 out of pocket
Investment Breakdown
|
Purchase Price
$963k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$193k
Closing costs
1%
$9,633
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,415
Total Expenses
$7,988
Mortgage P&I
90%
$4,876
Property Taxes
17%
$925
Home Insurance
6%
$345
HOA
0%
$0
Property Management
12%
$650
CapEx
4%
$217
Vacancy
3%
$162
Maintenance
4%
$217
Other
11%
$596