Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.6% first-year return on $229k initial cash invested.
-17.6%
Cash On Cash
2.32%
Cap Rate
0.38
DSCR
$4,590
Rent
-$3,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,590 income − $7,948 expenses = $3,358 out of pocket
Investment Breakdown
|
Purchase Price
$1005k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$201k
Closing costs
1%
$10,048
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,590
Total Expenses
$7,948
Mortgage P&I
111%
$5,114
Property Taxes
8%
$382
Home Insurance
11%
$490
HOA
9%
$400
Property Management
12%
$551
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$505