Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.56% first-year return on $228k initial cash invested.
-20.56%
Cash On Cash
2.3%
Cap Rate
0.34
DSCR
$4,050
Rent
-$3,905
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,050 income − $7,955 expenses = $3,905 out of pocket
Investment Breakdown
|
Purchase Price
$999k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,994
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,050
Total Expenses
$7,955
Mortgage P&I
140%
$5,658
Property Taxes
14%
$553
Home Insurance
9%
$366
HOA
0%
$0
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446