Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.69% first-year return on $228k initial cash invested.
-18.69%
Cash On Cash
2.07%
Cap Rate
0.34
DSCR
$3,945
Rent
-$3,550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,945 income − $7,495 expenses = $3,550 out of pocket
Investment Breakdown
|
Purchase Price
$1000k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,997
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,945
Total Expenses
$7,495
Mortgage P&I
130%
$5,113
Property Taxes
17%
$673
Home Insurance
9%
$368
HOA
0%
$0
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434