Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.04% first-year return on $226k initial cash invested.
-22.04%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$2,326
Rent
-$4,149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,326 income − $6,475 expenses = $4,149 out of pocket
Investment Breakdown
|
Purchase Price
$990k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$198k
Closing costs
1%
$9,900
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,326
Total Expenses
$6,475
Mortgage P&I
209%
$4,851
Property Taxes
21%
$487
Home Insurance
15%
$346
HOA
0%
$0
Property Management
12%
$279
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$256