Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.52% first-year return on $223k initial cash invested.
-17.52%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$3,756
Rent
-$3,252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,756 income − $7,008 expenses = $3,252 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%
$9,749
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,756
Total Expenses
$7,008
Mortgage P&I
129%
$4,860
Property Taxes
14%
$530
Home Insurance
9%
$341
HOA
0%
$0
Property Management
12%
$451
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413