Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.77% first-year return on $223k initial cash invested.
-18.77%
Cash On Cash
2.12%
Cap Rate
0.34
DSCR
$4,838
Rent
-$3,482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,838 income − $8,320 expenses = $3,482 out of pocket
Investment Breakdown
|
Purchase Price
$974k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,742
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,838
Total Expenses
$8,320
Mortgage P&I
104%
$5,009
Property Taxes
27%
$1,315
Home Insurance
7%
$350
HOA
0%
$0
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$532