Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.14% first-year return on $227k initial cash invested.
-15.14%
Cash On Cash
2.97%
Cap Rate
0.48
DSCR
$5,391
Rent
-$2,860
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,391 income − $8,251 expenses = $2,860 out of pocket
Investment Breakdown
|
Purchase Price
$994k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,935
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,391
Total Expenses
$8,251
Mortgage P&I
95%
$5,102
Property Taxes
17%
$915
Home Insurance
6%
$315
HOA
2%
$85
Property Management
12%
$647
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$593