Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.89% first-year return on $227k initial cash invested.
-19.89%
Cash On Cash
1.6%
Cap Rate
0.27
DSCR
$3,639
Rent
-$3,762
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,639 income − $7,401 expenses = $3,762 out of pocket
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,639
Total Expenses
$7,401
Mortgage P&I
136%
$4,942
Property Taxes
24%
$873
Home Insurance
10%
$348
HOA
0%
$0
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$400