Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.2% first-year return on $226k initial cash invested.
-15.2%
Cash On Cash
2.84%
Cap Rate
0.46
DSCR
$4,100
Rent
-$2,858
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,100 income − $6,958 expenses = $2,858 out of pocket
Investment Breakdown
|
Purchase Price
$989k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,100
Total Expenses
$6,958
Mortgage P&I
123%
$5,032
Property Taxes
5%
$186
Home Insurance
8%
$346
HOA
0%
$0
Property Management
12%
$492
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$451