Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.78% first-year return on $226k initial cash invested.
-5.78%
Cash On Cash
4.95%
Cap Rate
0.83
DSCR
$6,762
Rent
-$1,086
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,762 income − $7,848 expenses = $1,086 out of pocket
Investment Breakdown
|
Purchase Price
$989k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$198k
Closing costs
1%
$9,888
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,762
Total Expenses
$7,848
Mortgage P&I
72%
$4,896
Property Taxes
6%
$424
Home Insurance
3%
$216
HOA
0%
$14
Property Management
12%
$811
CapEx
4%
$270
Vacancy
3%
$203
Maintenance
4%
$270
Other
11%
$744