Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.58% first-year return on $228k initial cash invested.
-19.58%
Cash On Cash
1.87%
Cap Rate
0.31
DSCR
$4,438
Rent
-$3,719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,438 income − $8,157 expenses = $3,719 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%
$9,996
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,438
Total Expenses
$8,157
Mortgage P&I
115%
$5,097
Property Taxes
19%
$850
Home Insurance
16%
$700
HOA
0%
$0
Property Management
12%
$533
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$488