Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.26% first-year return on $226k initial cash invested.
-12.26%
Cash On Cash
3.49%
Cap Rate
0.58
DSCR
$5,484
Rent
-$2,313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,484 income − $7,797 expenses = $2,313 out of pocket
Investment Breakdown
|
Purchase Price
$993k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$199k
Closing costs
1%
$9,925
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,484
Total Expenses
$7,797
Mortgage P&I
91%
$4,981
Property Taxes
11%
$606
Home Insurance
6%
$346
HOA
0%
$0
Property Management
12%
$658
CapEx
4%
$219
Vacancy
3%
$165
Maintenance
4%
$219
Other
11%
$603