Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.68% first-year return on $226k initial cash invested.
-15.68%
Cash On Cash
2.89%
Cap Rate
0.46
DSCR
$5,192
Rent
-$2,949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,192 income − $8,141 expenses = $2,949 out of pocket
Investment Breakdown
|
Purchase Price
$989k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$198k
Closing costs
1%
$9,890
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,192
Total Expenses
$8,141
Mortgage P&I
99%
$5,119
Property Taxes
17%
$885
Home Insurance
7%
$346
HOA
0%
$25
Property Management
12%
$623
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$571