Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.89% first-year return on $229k initial cash invested.
-10.89%
Cash On Cash
3.74%
Cap Rate
0.63
DSCR
$5,985
Rent
-$2,081
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,985 income − $8,066 expenses = $2,081 out of pocket
Investment Breakdown
|
Purchase Price
$1006k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$201k
Closing costs
1%
$10,064
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,985
Total Expenses
$8,066
Mortgage P&I
83%
$4,982
Property Taxes
8%
$483
Home Insurance
6%
$347
HOA
4%
$220
Property Management
12%
$718
CapEx
4%
$239
Vacancy
3%
$180
Maintenance
4%
$239
Other
11%
$658