Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.02% first-year return on $223k initial cash invested.
-19.02%
Cash On Cash
2.48%
Cap Rate
0.37
DSCR
$4,002
Rent
-$3,530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,002 income − $7,532 expenses = $3,530 out of pocket
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,002
Total Expenses
$7,532
Mortgage P&I
135%
$5,387
Property Taxes
11%
$444
Home Insurance
9%
$341
HOA
0%
$0
Property Management
12%
$480
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$440