Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.67% first-year return on $227k initial cash invested.
-16.67%
Cash On Cash
2.26%
Cap Rate
0.38
DSCR
$3,654
Rent
-$3,153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,654 income − $6,807 expenses = $3,153 out of pocket
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,654
Total Expenses
$6,807
Mortgage P&I
134%
$4,884
Property Taxes
9%
$333
Home Insurance
10%
$348
HOA
0%
$0
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402