Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.3% first-year return on $228k initial cash invested.
-18.3%
Cash On Cash
2.05%
Cap Rate
0.34
DSCR
$4,144
Rent
-$3,476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,144 income − $7,620 expenses = $3,476 out of pocket
Investment Breakdown
|
Purchase Price
$1000k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,999
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,144
Total Expenses
$7,620
Mortgage P&I
121%
$5,014
Property Taxes
16%
$657
Home Insurance
8%
$350
HOA
5%
$190
Property Management
12%
$497
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$456