Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.73% first-year return on $221k initial cash invested.
-5.73%
Cash On Cash
4.94%
Cap Rate
0.83
DSCR
$6,579
Rent
-$1,054
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,579 income − $7,633 expenses = $1,054 out of pocket
Investment Breakdown
|
Purchase Price
$966k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,662
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,579
Total Expenses
$7,633
Mortgage P&I
72%
$4,769
Property Taxes
5%
$331
Home Insurance
5%
$297
HOA
0%
$0
Property Management
12%
$789
CapEx
4%
$263
Vacancy
3%
$197
Maintenance
4%
$263
Other
11%
$724