Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.39% first-year return on $224k initial cash invested.
-7.39%
Cash On Cash
4.69%
Cap Rate
0.77
DSCR
$6,333
Rent
-$1,382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,333 income − $7,715 expenses = $1,382 out of pocket
Investment Breakdown
|
Purchase Price
$983k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$197k
Closing costs
1%
$9,825
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,333
Total Expenses
$7,715
Mortgage P&I
78%
$4,971
Property Taxes
4%
$243
Home Insurance
6%
$348
HOA
0%
$0
Property Management
12%
$760
CapEx
4%
$253
Vacancy
3%
$190
Maintenance
4%
$253
Other
11%
$697