Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.7% first-year return on $227k initial cash invested.
-13.7%
Cash On Cash
3.16%
Cap Rate
0.52
DSCR
$4,545
Rent
-$2,591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,545 income − $7,136 expenses = $2,591 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
$4,545
Total Expenses
$7,136
Mortgage P&I
111%
$5,027
Property Taxes
5%
$216
Home Insurance
8%
$348
HOA
0%
$0
Property Management
12%
$545
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$500