Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.99% first-year return on $226k initial cash invested.
-22.99%
Cash On Cash
1.2%
Cap Rate
0.19
DSCR
$4,257
Rent
-$4,320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,257 income − $8,577 expenses = $4,320 out of pocket
Investment Breakdown
|
Purchase Price
$988k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$198k
Closing costs
1%
$9,882
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,257
Total Expenses
$8,577
Mortgage P&I
121%
$5,135
Property Taxes
35%
$1,470
Home Insurance
12%
$525
HOA
0%
$0
Property Management
12%
$511
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468