Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.06% first-year return on $226k initial cash invested.
-14.06%
Cash On Cash
3.56%
Cap Rate
0.55
DSCR
$6,117
Rent
-$2,652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,117 income − $8,769 expenses = $2,652 out of pocket
Investment Breakdown
|
Purchase Price
$992k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$198k
Closing costs
1%
$9,924
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,117
Total Expenses
$8,769
Mortgage P&I
88%
$5,355
Property Taxes
16%
$983
Home Insurance
6%
$350
HOA
0%
$0
Property Management
12%
$734
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$673