Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.74% first-year return on $221k initial cash invested.
-1.74%
Cash On Cash
6.54%
Cap Rate
1
DSCR
$8,410
Rent
-$320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,410 income − $8,730 expenses = $320 out of pocket
Investment Breakdown
|
Purchase Price
$966k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,657
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,410
Total Expenses
$8,730
Mortgage P&I
62%
$5,247
Property Taxes
3%
$275
Home Insurance
4%
$350
HOA
0%
$0
Property Management
12%
$1,009
CapEx
4%
$336
Vacancy
3%
$252
Maintenance
4%
$336
Other
11%
$925