Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.31% first-year return on $228k initial cash invested.
-18.31%
Cash On Cash
2.24%
Cap Rate
0.36
DSCR
$3,303
Rent
-$3,472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,303 income − $6,775 expenses = $3,472 out of pocket
Investment Breakdown
|
Purchase Price
$998k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,980
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,303
Total Expenses
$6,775
Mortgage P&I
157%
$5,202
Property Taxes
0%
$2
Home Insurance
11%
$349
HOA
3%
$100
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363