Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.27% first-year return on $224k initial cash invested.
-15.27%
Cash On Cash
2.72%
Cap Rate
0.45
DSCR
$4,550
Rent
-$2,847
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,550 income − $7,397 expenses = $2,847 out of pocket
Investment Breakdown
|
Purchase Price
$980k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$196k
Closing costs
1%
$9,800
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,550
Total Expenses
$7,397
Mortgage P&I
107%
$4,886
Property Taxes
14%
$622
Home Insurance
8%
$343
HOA
0%
$0
Property Management
12%
$546
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$500