Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.21% first-year return on $222k initial cash invested.
-17.21%
Cash On Cash
2.21%
Cap Rate
0.37
DSCR
$3,795
Rent
-$3,190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,795 income − $6,985 expenses = $3,190 out of pocket
Investment Breakdown
|
Purchase Price
$974k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$195k
Closing costs
1%
$9,736
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,795
Total Expenses
$6,985
Mortgage P&I
127%
$4,833
Property Taxes
13%
$503
Home Insurance
9%
$359
HOA
0%
$0
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417