Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.94% first-year return on $227k initial cash invested.
-13.94%
Cash On Cash
3.47%
Cap Rate
0.54
DSCR
$5,859
Rent
-$2,637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,859 income − $8,496 expenses = $2,637 out of pocket
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,859
Total Expenses
$8,496
Mortgage P&I
90%
$5,278
Property Taxes
15%
$879
Home Insurance
6%
$348
HOA
0%
$0
Property Management
12%
$703
CapEx
4%
$234
Vacancy
3%
$176
Maintenance
4%
$234
Other
11%
$644