Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.33% first-year return on $228k initial cash invested.
-14.33%
Cash On Cash
3.52%
Cap Rate
0.54
DSCR
$5,313
Rent
-$2,722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,313 income − $8,035 expenses = $2,722 out of pocket
Investment Breakdown
|
Purchase Price
$1000k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$10,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,313
Total Expenses
$8,035
Mortgage P&I
102%
$5,443
Property Taxes
8%
$435
Home Insurance
7%
$350
HOA
0%
$0
Property Management
12%
$638
CapEx
4%
$213
Vacancy
3%
$159
Maintenance
4%
$213
Other
11%
$584