Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.44% first-year return on $228k initial cash invested.
-16.44%
Cash On Cash
2.73%
Cap Rate
0.44
DSCR
$5,680
Rent
-$3,121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,680 income − $8,801 expenses = $3,121 out of pocket
Investment Breakdown
|
Purchase Price
$999k
Downpayment
20.0%
Interest Rate
6.7%
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
$5,680
Total Expenses
$8,801
Mortgage P&I
91%
$5,166
Property Taxes
24%
$1,354
Home Insurance
6%
$350
HOA
0%
$0
Property Management
12%
$682
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$625