Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.59% first-year return on $226k initial cash invested.
-12.59%
Cash On Cash
3.92%
Cap Rate
0.6
DSCR
$5,955
Rent
-$2,369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,955 income − $8,324 expenses = $2,369 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%
$9,896
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,955
Total Expenses
$8,324
Mortgage P&I
90%
$5,364
Property Taxes
13%
$760
Home Insurance
3%
$175
HOA
0%
$0
Property Management
12%
$715
CapEx
4%
$238
Vacancy
3%
$179
Maintenance
4%
$238
Other
11%
$655