Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.12% first-year return on $224k initial cash invested.
-13.12%
Cash On Cash
3.87%
Cap Rate
0.59
DSCR
$6,627
Rent
-$2,452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,627 income − $9,079 expenses = $2,452 out of pocket
Investment Breakdown
|
Purchase Price
$982k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$196k
Closing costs
1%
$9,824
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,627
Total Expenses
$9,079
Mortgage P&I
81%
$5,357
Property Taxes
15%
$974
Home Insurance
5%
$350
HOA
2%
$145
Property Management
12%
$795
CapEx
4%
$265
Vacancy
3%
$199
Maintenance
4%
$265
Other
11%
$729