Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.37% first-year return on $229k initial cash invested.
-14.37%
Cash On Cash
3.67%
Cap Rate
0.55
DSCR
$6,147
Rent
-$2,741
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,147 income − $8,888 expenses = $2,741 out of pocket
Investment Breakdown
|
Purchase Price
$1004k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$201k
Closing costs
1%
$10,043
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,147
Total Expenses
$8,888
Mortgage P&I
91%
$5,565
Property Taxes
14%
$883
Home Insurance
6%
$350
HOA
0%
$0
Property Management
12%
$738
CapEx
4%
$246
Vacancy
3%
$184
Maintenance
4%
$246
Other
11%
$676