Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.14% first-year return on $226k initial cash invested.
-19.14%
Cash On Cash
1.85%
Cap Rate
0.31
DSCR
$4,064
Rent
-$3,599
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,064 income − $7,663 expenses = $3,599 out of pocket
Investment Breakdown
|
Purchase Price
$989k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$198k
Closing costs
1%
$9,890
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,064
Total Expenses
$7,663
Mortgage P&I
122%
$4,962
Property Taxes
24%
$972
Home Insurance
9%
$346
HOA
0%
$0
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$447