Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.91% first-year return on $229k initial cash invested.
-11.91%
Cash On Cash
3.63%
Cap Rate
0.6
DSCR
$5,814
Rent
-$2,272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,814 income − $8,086 expenses = $2,272 out of pocket
Investment Breakdown
|
Purchase Price
$1004k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$201k
Closing costs
1%
$10,040
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,814
Total Expenses
$8,086
Mortgage P&I
87%
$5,075
Property Taxes
12%
$720
Home Insurance
5%
$313
HOA
0%
$0
Property Management
12%
$698
CapEx
4%
$233
Vacancy
3%
$174
Maintenance
4%
$233
Other
11%
$640