Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.69% first-year return on $227k initial cash invested.
-17.69%
Cash On Cash
2.21%
Cap Rate
0.37
DSCR
$4,154
Rent
-$3,346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,154 income − $7,500 expenses = $3,346 out of pocket
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,154
Total Expenses
$7,500
Mortgage P&I
121%
$5,011
Property Taxes
18%
$729
Home Insurance
8%
$348
HOA
0%
$0
Property Management
12%
$498
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$457