Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.98% first-year return on $226k initial cash invested.
-11.98%
Cash On Cash
3.82%
Cap Rate
0.61
DSCR
$6,248
Rent
-$2,259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,248 income − $8,507 expenses = $2,259 out of pocket
Investment Breakdown
|
Purchase Price
$992k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$198k
Closing costs
1%
$9,917
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,248
Total Expenses
$8,507
Mortgage P&I
83%
$5,165
Property Taxes
14%
$851
Home Insurance
6%
$367
HOA
0%
$0
Property Management
12%
$750
CapEx
4%
$250
Vacancy
3%
$187
Maintenance
4%
$250
Other
11%
$687