Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.99% first-year return on $226k initial cash invested.
-16.99%
Cash On Cash
2.8%
Cap Rate
0.44
DSCR
$6,636
Rent
-$3,193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,636 income − $9,829 expenses = $3,193 out of pocket
Investment Breakdown
|
Purchase Price
$988k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$198k
Closing costs
1%
$9,881
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,636
Total Expenses
$9,829
Mortgage P&I
79%
$5,232
Property Taxes
16%
$1,069
Home Insurance
6%
$368
HOA
14%
$905
Property Management
12%
$796
CapEx
4%
$265
Vacancy
3%
$199
Maintenance
4%
$265
Other
11%
$730