Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.23% first-year return on $227k initial cash invested.
-16.23%
Cash On Cash
2.62%
Cap Rate
0.43
DSCR
$4,370
Rent
-$3,069
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,370 income − $7,439 expenses = $3,069 out of pocket
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,370
Total Expenses
$7,439
Mortgage P&I
116%
$5,070
Property Taxes
12%
$535
Home Insurance
8%
$348
HOA
0%
$0
Property Management
12%
$524
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$481