Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.05% first-year return on $229k initial cash invested.
-13.05%
Cash On Cash
3.3%
Cap Rate
0.55
DSCR
$5,774
Rent
-$2,493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,774 income − $8,267 expenses = $2,493 out of pocket
Investment Breakdown
|
Purchase Price
$1006k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$201k
Closing costs
1%
$10,057
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,774
Total Expenses
$8,267
Mortgage P&I
87%
$5,025
Property Taxes
16%
$917
Home Insurance
6%
$362
HOA
0%
$0
Property Management
12%
$693
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$635