Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.53% first-year return on $228k initial cash invested.
-11.53%
Cash On Cash
3.56%
Cap Rate
0.6
DSCR
$5,174
Rent
-$2,187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,174 income − $7,361 expenses = $2,187 out of pocket
Investment Breakdown
|
Purchase Price
$998k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,980
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,174
Total Expenses
$7,361
Mortgage P&I
95%
$4,938
Property Taxes
6%
$315
Home Insurance
7%
$349
HOA
0%
$0
Property Management
12%
$621
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$569