Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.12% first-year return on $227k initial cash invested.
-13.12%
Cash On Cash
3.28%
Cap Rate
0.54
DSCR
$4,730
Rent
-$2,476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,730 income − $7,206 expenses = $2,476 out of pocket
Investment Breakdown
|
Purchase Price
$993k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,930
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,730
Total Expenses
$7,206
Mortgage P&I
106%
$5,005
Property Taxes
5%
$235
Home Insurance
8%
$358
HOA
0%
$0
Property Management
12%
$568
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$520