Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.55% first-year return on $228k initial cash invested.
-21.55%
Cash On Cash
1.21%
Cap Rate
0.2
DSCR
$2,956
Rent
-$4,094
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,956 income − $7,050 expenses = $4,094 out of pocket
Investment Breakdown
|
Purchase Price
$1000k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$10,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,956
Total Expenses
$7,050
Mortgage P&I
169%
$4,986
Property Taxes
24%
$709
Home Insurance
12%
$350
HOA
0%
$0
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$325