Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.84% first-year return on $228k initial cash invested.
-13.84%
Cash On Cash
3.11%
Cap Rate
0.51
DSCR
$4,656
Rent
-$2,626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,656 income − $7,282 expenses = $2,626 out of pocket
Investment Breakdown
|
Purchase Price
$998k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,983
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,656
Total Expenses
$7,282
Mortgage P&I
108%
$5,029
Property Taxes
6%
$302
Home Insurance
8%
$368
HOA
0%
$0
Property Management
12%
$559
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$512