Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.02% first-year return on $228k initial cash invested.
-18.02%
Cash On Cash
2.14%
Cap Rate
0.35
DSCR
$3,684
Rent
-$3,423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,684 income − $7,107 expenses = $3,423 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%
$9,995
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,684
Total Expenses
$7,107
Mortgage P&I
137%
$5,058
Property Taxes
12%
$447
Home Insurance
10%
$350
HOA
0%
$0
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$111
Maintenance
4%
$147
Other
11%
$405