Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.08% first-year return on $228k initial cash invested.
-13.08%
Cash On Cash
3.17%
Cap Rate
0.54
DSCR
$5,272
Rent
-$2,483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,272 income − $7,755 expenses = $2,483 out of pocket
Investment Breakdown
|
Purchase Price
$999k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,987
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,272
Total Expenses
$7,755
Mortgage P&I
93%
$4,912
Property Taxes
13%
$691
Home Insurance
7%
$359
HOA
0%
$0
Property Management
12%
$633
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$580