Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.59% first-year return on $226k initial cash invested.
-15.59%
Cash On Cash
3.37%
Cap Rate
0.51
DSCR
$5,692
Rent
-$2,930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,692 income − $8,622 expenses = $2,930 out of pocket
Investment Breakdown
|
Purchase Price
$988k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$198k
Closing costs
1%
$9,884
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,692
Total Expenses
$8,622
Mortgage P&I
96%
$5,477
Property Taxes
15%
$866
Home Insurance
6%
$343
HOA
0%
$0
Property Management
12%
$683
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$626