Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.22% first-year return on $226k initial cash invested.
-17.22%
Cash On Cash
3.01%
Cap Rate
0.45
DSCR
$5,508
Rent
-$3,245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,508 income − $8,753 expenses = $3,245 out of pocket
Investment Breakdown
|
Purchase Price
$991k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$198k
Closing costs
1%
$9,909
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,508
Total Expenses
$8,753
Mortgage P&I
100%
$5,514
Property Taxes
18%
$1,017
Home Insurance
6%
$350
HOA
0%
$0
Property Management
12%
$661
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$606