Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.88% first-year return on $227k initial cash invested.
-15.88%
Cash On Cash
2.72%
Cap Rate
0.45
DSCR
$5,494
Rent
-$3,006
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,494 income − $8,500 expenses = $3,006 out of pocket
Investment Breakdown
|
Purchase Price
$996k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,963
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,494
Total Expenses
$8,500
Mortgage P&I
92%
$5,042
Property Taxes
21%
$1,170
Home Insurance
8%
$420
HOA
0%
$0
Property Management
12%
$659
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$604