Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.05% first-year return on $227k initial cash invested.
-14.05%
Cash On Cash
3.19%
Cap Rate
0.52
DSCR
$4,770
Rent
-$2,658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,770 income − $7,428 expenses = $2,658 out of pocket
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,770
Total Expenses
$7,428
Mortgage P&I
107%
$5,108
Property Taxes
7%
$350
Home Insurance
7%
$348
HOA
0%
$0
Property Management
12%
$572
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$525