Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.21% first-year return on $228k initial cash invested.
-12.21%
Cash On Cash
3.53%
Cap Rate
0.58
DSCR
$5,254
Rent
-$2,318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,254 income − $7,572 expenses = $2,318 out of pocket
Investment Breakdown
|
Purchase Price
$999k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,254
Total Expenses
$7,572
Mortgage P&I
96%
$5,043
Property Taxes
7%
$393
Home Insurance
7%
$350
HOA
0%
$0
Property Management
12%
$630
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$578