Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.31% first-year return on $226k initial cash invested.
-11.31%
Cash On Cash
4.13%
Cap Rate
0.65
DSCR
$6,363
Rent
-$2,126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,363 income − $8,489 expenses = $2,126 out of pocket
Investment Breakdown
|
Purchase Price
$989k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$198k
Closing costs
1%
$9,888
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,363
Total Expenses
$8,489
Mortgage P&I
83%
$5,276
Property Taxes
11%
$698
Home Insurance
6%
$350
HOA
0%
$0
Property Management
12%
$764
CapEx
4%
$255
Vacancy
3%
$191
Maintenance
4%
$255
Other
11%
$700