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 $222k initial cash invested.
-8.61%
Cash On Cash
4.53%
Cap Rate
0.73
DSCR
$6,782
Rent
-$1,596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,782 income − $8,378 expenses = $1,596 out of pocket
Investment Breakdown
|
Purchase Price
$973k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$195k
Closing costs
1%
$9,730
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,782
Total Expenses
$8,378
Mortgage P&I
74%
$4,999
Property Taxes
11%
$729
Home Insurance
5%
$345
HOA
0%
$0
Property Management
12%
$814
CapEx
4%
$271
Vacancy
3%
$203
Maintenance
4%
$271
Other
11%
$746