Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.76% first-year return on $227k initial cash invested.
-19.76%
Cash On Cash
1.74%
Cap Rate
0.28
DSCR
$2,818
Rent
-$3,737
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,818 income − $6,555 expenses = $3,737 out of pocket
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,818
Total Expenses
$6,555
Mortgage P&I
180%
$5,063
Property Taxes
7%
$185
Home Insurance
12%
$348
HOA
0%
$0
Property Management
12%
$338
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$310