Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.65% first-year return on $228k initial cash invested.
-18.65%
Cash On Cash
2.3%
Cap Rate
0.36
DSCR
$4,634
Rent
-$3,539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,634 income − $8,173 expenses = $3,539 out of pocket
Investment Breakdown
|
Purchase Price
$999k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,989
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,634
Total Expenses
$8,173
Mortgage P&I
114%
$5,266
Property Taxes
21%
$982
Home Insurance
8%
$350
HOA
0%
$0
Property Management
12%
$556
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$510