Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.72% first-year return on $228k initial cash invested.
-15.72%
Cash On Cash
3.26%
Cap Rate
0.5
DSCR
$5,954
Rent
-$2,984
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,954 income − $8,938 expenses = $2,984 out of pocket
Investment Breakdown
|
Purchase Price
$999k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,954
Total Expenses
$8,938
Mortgage P&I
92%
$5,464
Property Taxes
18%
$1,100
Home Insurance
6%
$350
HOA
0%
$0
Property Management
12%
$714
CapEx
4%
$238
Vacancy
3%
$179
Maintenance
4%
$238
Other
11%
$655