Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.04% first-year return on $226k initial cash invested.
-15.04%
Cash On Cash
2.67%
Cap Rate
0.45
DSCR
$4,701
Rent
-$2,830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,701 income − $7,531 expenses = $2,830 out of pocket
Investment Breakdown
|
Purchase Price
$990k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$198k
Closing costs
1%
$9,898
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,701
Total Expenses
$7,531
Mortgage P&I
103%
$4,844
Property Taxes
15%
$721
Home Insurance
8%
$368
HOA
0%
$0
Property Management
12%
$564
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$517