Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.47% first-year return on $227k initial cash invested.
-14.47%
Cash On Cash
2.99%
Cap Rate
0.49
DSCR
$4,640
Rent
-$2,737
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,640 income − $7,377 expenses = $2,737 out of pocket
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,640
Total Expenses
$7,377
Mortgage P&I
108%
$5,031
Property Taxes
3%
$150
Home Insurance
8%
$348
HOA
6%
$270
Property Management
12%
$557
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$510