Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.95% first-year return on $229k initial cash invested.
-13.95%
Cash On Cash
3.74%
Cap Rate
0.56
DSCR
$6,116
Rent
-$2,663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,116 income − $8,779 expenses = $2,663 out of pocket
Investment Breakdown
|
Purchase Price
$1006k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$201k
Closing costs
1%
$10,055
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,116
Total Expenses
$8,779
Mortgage P&I
91%
$5,555
Property Taxes
13%
$782
Home Insurance
6%
$362
HOA
0%
$0
Property Management
12%
$734
CapEx
4%
$245
Vacancy
3%
$183
Maintenance
4%
$245
Other
11%
$673