Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.24% first-year return on $227k initial cash invested.
-15.24%
Cash On Cash
2.89%
Cap Rate
0.48
DSCR
$6,188
Rent
-$2,882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,188 income − $9,070 expenses = $2,882 out of pocket
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,946
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,188
Total Expenses
$9,070
Mortgage P&I
81%
$5,029
Property Taxes
18%
$1,142
Home Insurance
6%
$385
HOA
7%
$408
Property Management
12%
$743
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$681