Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.76% first-year return on $226k initial cash invested.
-10.76%
Cash On Cash
3.85%
Cap Rate
0.64
DSCR
$6,612
Rent
-$2,026
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,612 income − $8,638 expenses = $2,026 out of pocket
Investment Breakdown
|
Purchase Price
$990k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$198k
Closing costs
1%
$9,899
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,612
Total Expenses
$8,638
Mortgage P&I
75%
$4,941
Property Taxes
15%
$985
Home Insurance
5%
$346
HOA
2%
$120
Property Management
12%
$793
CapEx
4%
$264
Vacancy
3%
$198
Maintenance
4%
$264
Other
11%
$727