Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.01% first-year return on $227k initial cash invested.
-15.01%
Cash On Cash
2.85%
Cap Rate
0.47
DSCR
$5,772
Rent
-$2,839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,772 income − $8,611 expenses = $2,839 out of pocket
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.4%
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
$5,772
Total Expenses
$8,611
Mortgage P&I
86%
$4,967
Property Taxes
23%
$1,333
Home Insurance
6%
$348
HOA
0%
$0
Property Management
12%
$693
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$635