Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.43% first-year return on $227k initial cash invested.
-13.43%
Cash On Cash
3.1%
Cap Rate
0.53
DSCR
$5,604
Rent
-$2,541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,604 income − $8,145 expenses = $2,541 out of pocket
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,952
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,604
Total Expenses
$8,145
Mortgage P&I
87%
$4,889
Property Taxes
11%
$616
Home Insurance
6%
$355
HOA
7%
$381
Property Management
12%
$672
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$616