Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.18% first-year return on $226k initial cash invested.
-20.18%
Cash On Cash
1.32%
Cap Rate
0.23
DSCR
$2,382
Rent
-$3,795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,382 income − $6,177 expenses = $3,795 out of pocket
Investment Breakdown
|
Purchase Price
$989k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$198k
Closing costs
1%
$9,890
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,382
Total Expenses
$6,177
Mortgage P&I
201%
$4,785
Property Taxes
10%
$237
Home Insurance
15%
$346
HOA
0%
$0
Property Management
12%
$286
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$262