Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.38% first-year return on $228k initial cash invested.
-13.38%
Cash On Cash
3.45%
Cap Rate
0.56
DSCR
$5,866
Rent
-$2,539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,866 income − $8,405 expenses = $2,539 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
$5,866
Total Expenses
$8,405
Mortgage P&I
88%
$5,178
Property Taxes
15%
$882
Home Insurance
6%
$350
HOA
0%
$0
Property Management
12%
$704
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$645