Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.96% first-year return on $228k initial cash invested.
-16.96%
Cash On Cash
2.43%
Cap Rate
0.4
DSCR
$4,791
Rent
-$3,219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,791 income − $8,010 expenses = $3,219 out of pocket
Investment Breakdown
|
Purchase Price
$999k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,991
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,791
Total Expenses
$8,010
Mortgage P&I
105%
$5,048
Property Taxes
21%
$991
Home Insurance
7%
$341
HOA
0%
$0
Property Management
12%
$575
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$527