Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.23% first-year return on $227k initial cash invested.
-14.23%
Cash On Cash
3.41%
Cap Rate
0.53
DSCR
$5,212
Rent
-$2,689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,212 income − $7,901 expenses = $2,689 out of pocket
Investment Breakdown
|
Purchase Price
$994k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,942
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,212
Total Expenses
$7,901
Mortgage P&I
102%
$5,304
Property Taxes
9%
$479
Home Insurance
7%
$348
HOA
0%
$0
Property Management
12%
$625
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$573