Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.19% first-year return on $220k initial cash invested.
-13.19%
Cash On Cash
3.3%
Cap Rate
0.54
DSCR
$4,570
Rent
-$2,416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,570 income − $6,986 expenses = $2,416 out of pocket
Investment Breakdown
|
Purchase Price
$961k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$192k
Closing costs
1%
$9,608
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,570
Total Expenses
$6,986
Mortgage P&I
107%
$4,878
Property Taxes
5%
$206
Home Insurance
8%
$348
HOA
0%
$0
Property Management
12%
$548
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$503