Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.98% first-year return on $229k initial cash invested.
-11.98%
Cash On Cash
3.87%
Cap Rate
0.61
DSCR
$5,853
Rent
-$2,283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,853 income − $8,136 expenses = $2,283 out of pocket
Investment Breakdown
|
Purchase Price
$1003k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$201k
Closing costs
1%
$10,028
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,853
Total Expenses
$8,136
Mortgage P&I
90%
$5,283
Property Taxes
6%
$378
Home Insurance
6%
$368
HOA
2%
$117
Property Management
12%
$702
CapEx
4%
$234
Vacancy
3%
$176
Maintenance
4%
$234
Other
11%
$644