Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.92% first-year return on $229k initial cash invested.
-13.92%
Cash On Cash
3.09%
Cap Rate
0.52
DSCR
$5,598
Rent
-$2,655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,598 income − $8,253 expenses = $2,655 out of pocket
Investment Breakdown
|
Purchase Price
$1004k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$201k
Closing costs
1%
$10,038
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,598
Total Expenses
$8,253
Mortgage P&I
90%
$5,017
Property Taxes
18%
$982
Home Insurance
6%
$350
HOA
0%
$0
Property Management
12%
$672
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$616