Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.77% first-year return on $224k initial cash invested.
-15.77%
Cash On Cash
2.84%
Cap Rate
0.46
DSCR
$5,133
Rent
-$2,950
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,133 income − $8,083 expenses = $2,950 out of pocket
Investment Breakdown
|
Purchase Price
$983k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$197k
Closing costs
1%
$9,832
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,133
Total Expenses
$8,083
Mortgage P&I
99%
$5,071
Property Taxes
18%
$926
Home Insurance
7%
$341
HOA
0%
$0
Property Management
12%
$616
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$565