Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.75% first-year return on $227k initial cash invested.
-20.75%
Cash On Cash
1.38%
Cap Rate
0.23
DSCR
$2,432
Rent
-$3,931
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,432 income − $6,363 expenses = $3,931 out of pocket
Investment Breakdown
|
Purchase Price
$997k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,432
Total Expenses
$6,363
Mortgage P&I
205%
$4,982
Property Taxes
8%
$205
Home Insurance
14%
$349
HOA
0%
$0
Property Management
12%
$292
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$268