Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.35% first-year return on $228k initial cash invested.
-17.35%
Cash On Cash
2.12%
Cap Rate
0.36
DSCR
$3,260
Rent
-$3,290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,260 income − $6,550 expenses = $3,290 out of pocket
Investment Breakdown
|
Purchase Price
$998k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,978
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,260
Total Expenses
$6,550
Mortgage P&I
151%
$4,919
Property Taxes
5%
$174
Home Insurance
11%
$349
HOA
0%
$0
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$359