Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.48% first-year return on $226k initial cash invested.
-13.48%
Cash On Cash
3.25%
Cap Rate
0.54
DSCR
$5,596
Rent
-$2,537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,596 income − $8,133 expenses = $2,537 out of pocket
Investment Breakdown
|
Purchase Price
$990k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$198k
Closing costs
1%
$9,897
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,596
Total Expenses
$8,133
Mortgage P&I
89%
$4,995
Property Taxes
16%
$884
Home Insurance
6%
$350
HOA
0%
$0
Property Management
12%
$672
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$616