Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.57% first-year return on $227k initial cash invested.
-22.57%
Cash On Cash
1.21%
Cap Rate
0.19
DSCR
$2,745
Rent
-$4,276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,745 income − $7,021 expenses = $4,276 out of pocket
Investment Breakdown
|
Purchase Price
$997k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,745
Total Expenses
$7,021
Mortgage P&I
188%
$5,173
Property Taxes
21%
$566
Home Insurance
13%
$349
HOA
0%
$0
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302