Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.61% first-year return on $220k initial cash invested.
-8.61%
Cash On Cash
4.39%
Cap Rate
0.73
DSCR
$6,117
Rent
-$1,579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,117 income − $7,696 expenses = $1,579 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%
$9,628
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,117
Total Expenses
$7,696
Mortgage P&I
79%
$4,854
Property Taxes
6%
$343
Home Insurance
6%
$341
HOA
1%
$77
Property Management
12%
$734
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$673