Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.35% first-year return on $227k initial cash invested.
-14.35%
Cash On Cash
3.49%
Cap Rate
0.54
DSCR
$6,092
Rent
-$2,719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,092 income − $8,811 expenses = $2,719 out of pocket
Investment Breakdown
|
Purchase Price
$997k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,970
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,092
Total Expenses
$8,811
Mortgage P&I
88%
$5,373
Property Taxes
17%
$1,016
Home Insurance
6%
$350
HOA
0%
$0
Property Management
12%
$731
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$670