Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.41% first-year return on $226k initial cash invested.
-11.41%
Cash On Cash
4.26%
Cap Rate
0.65
DSCR
$6,910
Rent
-$2,149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,910 income − $9,059 expenses = $2,149 out of pocket
Investment Breakdown
|
Purchase Price
$990k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$198k
Closing costs
1%
$9,903
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,910
Total Expenses
$9,059
Mortgage P&I
78%
$5,386
Property Taxes
14%
$975
Home Insurance
5%
$350
HOA
0%
$0
Property Management
12%
$829
CapEx
4%
$276
Vacancy
3%
$207
Maintenance
4%
$276
Other
11%
$760