Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.63% first-year return on $228k initial cash invested.
-15.63%
Cash On Cash
2.73%
Cap Rate
0.45
DSCR
$5,060
Rent
-$2,965
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,060 income − $8,025 expenses = $2,965 out of pocket
Investment Breakdown
|
Purchase Price
$998k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,980
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,060
Total Expenses
$8,025
Mortgage P&I
99%
$5,033
Property Taxes
18%
$923
Home Insurance
7%
$349
HOA
0%
$0
Property Management
12%
$607
CapEx
4%
$202
Vacancy
3%
$152
Maintenance
4%
$202
Other
11%
$557