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
1.93%
Cap Rate
0.33
DSCR
$4,122
Rent
-$3,453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,122 income − $7,575 expenses = $3,453 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%
$9,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,122
Total Expenses
$7,575
Mortgage P&I
119%
$4,888
Property Taxes
23%
$937
Home Insurance
8%
$348
HOA
0%
$0
Property Management
12%
$495
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$453