Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.33% first-year return on $223k initial cash invested.
-16.33%
Cash On Cash
3.19%
Cap Rate
0.48
DSCR
$5,847
Rent
-$3,034
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,847 income − $8,881 expenses = $3,034 out of pocket
Investment Breakdown
|
Purchase Price
$976k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,759
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,847
Total Expenses
$8,881
Mortgage P&I
92%
$5,396
Property Taxes
20%
$1,149
Home Insurance
6%
$348
HOA
0%
$0
Property Management
12%
$702
CapEx
4%
$234
Vacancy
3%
$175
Maintenance
4%
$234
Other
11%
$643