Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.49% first-year return on $227k initial cash invested.
-14.49%
Cash On Cash
2.98%
Cap Rate
0.5
DSCR
$5,758
Rent
-$2,735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,758 income − $8,493 expenses = $2,735 out of pocket
Investment Breakdown
|
Purchase Price
$993k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,931
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,758
Total Expenses
$8,493
Mortgage P&I
86%
$4,974
Property Taxes
14%
$812
Home Insurance
6%
$350
HOA
7%
$400
Property Management
12%
$691
CapEx
4%
$230
Vacancy
3%
$173
Maintenance
4%
$230
Other
11%
$633