Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.83% first-year return on $223k initial cash invested.
-16.83%
Cash On Cash
3.01%
Cap Rate
0.46
DSCR
$5,364
Rent
-$3,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,364 income − $8,491 expenses = $3,127 out of pocket
Investment Breakdown
|
Purchase Price
$976k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,763
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,364
Total Expenses
$8,491
Mortgage P&I
100%
$5,359
Property Taxes
18%
$964
Home Insurance
6%
$343
HOA
0%
$0
Property Management
12%
$644
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$590