Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.49% first-year return on $226k initial cash invested.
-13.49%
Cash On Cash
3.73%
Cap Rate
0.57
DSCR
$5,430
Rent
-$2,536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,430 income − $7,966 expenses = $2,536 out of pocket
Investment Breakdown
|
Purchase Price
$988k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$198k
Closing costs
1%
$9,883
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,430
Total Expenses
$7,966
Mortgage P&I
99%
$5,387
Property Taxes
7%
$369
Home Insurance
7%
$364
HOA
0%
$0
Property Management
12%
$652
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$597