Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.91% first-year return on $226k initial cash invested.
-10.91%
Cash On Cash
3.81%
Cap Rate
0.63
DSCR
$5,901
Rent
-$2,055
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,901 income − $7,956 expenses = $2,055 out of pocket
Investment Breakdown
|
Purchase Price
$990k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$198k
Closing costs
1%
$9,904
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,901
Total Expenses
$7,956
Mortgage P&I
84%
$4,964
Property Taxes
11%
$636
Home Insurance
6%
$350
HOA
0%
$0
Property Management
12%
$708
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$649