Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.16% first-year return on $228k initial cash invested.
-15.16%
Cash On Cash
2.65%
Cap Rate
0.45
DSCR
$4,118
Rent
-$2,876
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,118 income − $6,994 expenses = $2,876 out of pocket
Investment Breakdown
|
Purchase Price
$999k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,985
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,118
Total Expenses
$6,994
Mortgage P&I
119%
$4,913
Property Taxes
8%
$330
Home Insurance
9%
$350
HOA
0%
$0
Property Management
12%
$494
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$453