Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.15% first-year return on $228k initial cash invested.
-15.15%
Cash On Cash
3.08%
Cap Rate
0.49
DSCR
$5,604
Rent
-$2,874
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,604 income − $8,478 expenses = $2,874 out of pocket
Investment Breakdown
|
Purchase Price
$998k
Downpayment
20.0%
Interest Rate
6.8%
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
$5,604
Total Expenses
$8,478
Mortgage P&I
93%
$5,210
Property Taxes
18%
$1,015
Home Insurance
6%
$349
HOA
0%
$0
Property Management
12%
$672
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$616