Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.46% first-year return on $228k initial cash invested.
-18.46%
Cash On Cash
2.73%
Cap Rate
0.41
DSCR
$5,070
Rent
-$3,511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,070 income − $8,581 expenses = $3,511 out of pocket
Investment Breakdown
|
Purchase Price
$1001k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$10,013
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,070
Total Expenses
$8,581
Mortgage P&I
110%
$5,586
Property Taxes
13%
$679
Home Insurance
10%
$525
HOA
1%
$67
Property Management
12%
$608
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$558