Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.66% first-year return on $228k initial cash invested.
-16.66%
Cash On Cash
2.84%
Cap Rate
0.44
DSCR
$4,330
Rent
-$3,162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,330 income − $7,492 expenses = $3,162 out of pocket
Investment Breakdown
|
Purchase Price
$999k
Downpayment
20.0%
Interest Rate
7.1%
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
$4,330
Total Expenses
$7,492
Mortgage P&I
124%
$5,357
Property Taxes
7%
$293
Home Insurance
8%
$350
HOA
0%
$20
Property Management
12%
$520
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476