Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.04% first-year return on $227k initial cash invested.
-19.04%
Cash On Cash
1.9%
Cap Rate
0.32
DSCR
$4,995
Rent
-$3,601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,995 income − $8,596 expenses = $3,601 out of pocket
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,995
Total Expenses
$8,596
Mortgage P&I
100%
$4,977
Property Taxes
31%
$1,573
Home Insurance
7%
$348
HOA
0%
$0
Property Management
12%
$599
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$549