Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.89% first-year return on $226k initial cash invested.
-10.89%
Cash On Cash
3.85%
Cap Rate
0.63
DSCR
$5,578
Rent
-$2,048
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,578 income − $7,626 expenses = $2,048 out of pocket
Investment Breakdown
|
Purchase Price
$989k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,578
Total Expenses
$7,626
Mortgage P&I
90%
$4,995
Property Taxes
7%
$389
Home Insurance
6%
$346
HOA
0%
$0
Property Management
12%
$669
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$614