Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.46% first-year return on $228k initial cash invested.
-15.46%
Cash On Cash
3.29%
Cap Rate
0.5
DSCR
$5,811
Rent
-$2,934
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,811 income − $8,745 expenses = $2,934 out of pocket
Investment Breakdown
|
Purchase Price
$999k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,811
Total Expenses
$8,745
Mortgage P&I
94%
$5,439
Property Taxes
17%
$982
Home Insurance
6%
$350
HOA
0%
$0
Property Management
12%
$697
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$639