Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.23% first-year return on $226k initial cash invested.
-18.23%
Cash On Cash
2.75%
Cap Rate
0.41
DSCR
$5,034
Rent
-$3,440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,034 income − $8,474 expenses = $3,440 out of pocket
Investment Breakdown
|
Purchase Price
$993k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$199k
Closing costs
1%
$9,927
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,034
Total Expenses
$8,474
Mortgage P&I
110%
$5,516
Property Taxes
18%
$893
Home Insurance
7%
$354
HOA
0%
$0
Property Management
12%
$604
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$554