Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.06% first-year return on $226k initial cash invested.
-17.06%
Cash On Cash
2.87%
Cap Rate
0.44
DSCR
$4,530
Rent
-$3,212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,530 income − $7,742 expenses = $3,212 out of pocket
Investment Breakdown
|
Purchase Price
$990k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$198k
Closing costs
1%
$9,899
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,530
Total Expenses
$7,742
Mortgage P&I
119%
$5,397
Property Taxes
10%
$459
Home Insurance
8%
$346
HOA
0%
$0
Property Management
12%
$544
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$498