Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.15% first-year return on $227k initial cash invested.
-19.15%
Cash On Cash
2.38%
Cap Rate
0.36
DSCR
$4,047
Rent
-$3,615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,047 income − $7,662 expenses = $3,615 out of pocket
Investment Breakdown
|
Purchase Price
$993k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,930
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,047
Total Expenses
$7,662
Mortgage P&I
134%
$5,425
Property Taxes
8%
$328
Home Insurance
9%
$368
HOA
4%
$165
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$445