Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.75% first-year return on $226k initial cash invested.
-16.75%
Cash On Cash
2.53%
Cap Rate
0.41
DSCR
$5,049
Rent
-$3,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,049 income − $8,209 expenses = $3,160 out of pocket
Investment Breakdown
|
Purchase Price
$992k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$198k
Closing costs
1%
$9,924
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,049
Total Expenses
$8,209
Mortgage P&I
100%
$5,047
Property Taxes
21%
$1,078
Home Insurance
7%
$368
HOA
0%
$0
Property Management
12%
$606
CapEx
4%
$202
Vacancy
3%
$151
Maintenance
4%
$202
Other
11%
$555