Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.21% first-year return on $226k initial cash invested.
-13.21%
Cash On Cash
3.22%
Cap Rate
0.54
DSCR
$5,552
Rent
-$2,483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,552 income − $8,035 expenses = $2,483 out of pocket
Investment Breakdown
|
Purchase Price
$988k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$198k
Closing costs
1%
$9,881
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,552
Total Expenses
$8,035
Mortgage P&I
88%
$4,913
Property Taxes
16%
$886
Home Insurance
6%
$348
HOA
0%
$0
Property Management
12%
$666
CapEx
4%
$222
Vacancy
3%
$167
Maintenance
4%
$222
Other
11%
$611