Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.13% first-year return on $226k initial cash invested.
-14.13%
Cash On Cash
3.27%
Cap Rate
0.53
DSCR
$5,916
Rent
-$2,656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,916 income − $8,572 expenses = $2,656 out of pocket
Investment Breakdown
|
Purchase Price
$989k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$198k
Closing costs
1%
$9,886
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,916
Total Expenses
$8,572
Mortgage P&I
86%
$5,109
Property Taxes
15%
$882
Home Insurance
6%
$349
HOA
4%
$220
Property Management
12%
$710
CapEx
4%
$237
Vacancy
3%
$177
Maintenance
4%
$237
Other
11%
$651