Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.26% first-year return on $227k initial cash invested.
-18.26%
Cash On Cash
2.51%
Cap Rate
0.39
DSCR
$3,766
Rent
-$3,461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,766 income − $7,227 expenses = $3,461 out of pocket
Investment Breakdown
|
Purchase Price
$998k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$200k
Closing costs
1%
$9,975
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,766
Total Expenses
$7,227
Mortgage P&I
143%
$5,398
Property Taxes
5%
$199
Home Insurance
9%
$349
HOA
0%
$0
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$414