Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.94% first-year return on $227k initial cash invested.
-12.94%
Cash On Cash
3.3%
Cap Rate
0.55
DSCR
$5,396
Rent
-$2,447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,396 income − $7,843 expenses = $2,447 out of pocket
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.4%
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
$5,396
Total Expenses
$7,843
Mortgage P&I
92%
$4,965
Property Taxes
13%
$680
Home Insurance
6%
$348
HOA
0%
$14
Property Management
12%
$648
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$594