Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.91% first-year return on $227k initial cash invested.
-19.91%
Cash On Cash
1.65%
Cap Rate
0.27
DSCR
$3,468
Rent
-$3,775
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,468 income − $7,243 expenses = $3,775 out of pocket
Investment Breakdown
|
Purchase Price
$998k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$200k
Closing costs
1%
$9,975
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,468
Total Expenses
$7,243
Mortgage P&I
144%
$5,009
Property Taxes
6%
$201
Home Insurance
10%
$349
HOA
15%
$505
Property Management
12%
$416
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$381