Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.36% first-year return on $227k initial cash invested.
-16.36%
Cash On Cash
2.68%
Cap Rate
0.43
DSCR
$5,088
Rent
-$3,097
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,088 income − $8,185 expenses = $3,097 out of pocket
Investment Breakdown
|
Purchase Price
$996k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,959
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,088
Total Expenses
$8,185
Mortgage P&I
101%
$5,120
Property Taxes
19%
$983
Home Insurance
7%
$350
HOA
0%
$0
Property Management
12%
$611
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$560