Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.3% first-year return on $228k initial cash invested.
-13.3%
Cash On Cash
3.3%
Cap Rate
0.54
DSCR
$5,248
Rent
-$2,527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,248 income − $7,775 expenses = $2,527 out of pocket
Investment Breakdown
|
Purchase Price
$1000k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$10,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,248
Total Expenses
$7,775
Mortgage P&I
97%
$5,070
Property Taxes
11%
$571
Home Insurance
7%
$350
HOA
0%
$0
Property Management
12%
$630
CapEx
4%
$210
Vacancy
3%
$157
Maintenance
4%
$210
Other
11%
$577