Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.21% first-year return on $228k initial cash invested.
-9.21%
Cash On Cash
4.97%
Cap Rate
0.74
DSCR
$6,765
Rent
-$1,749
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,765 income − $8,514 expenses = $1,749 out of pocket
Investment Breakdown
|
Purchase Price
$1000k
Downpayment
20.0%
Interest Rate
7.5%
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
$6,765
Total Expenses
$8,514
Mortgage P&I
83%
$5,621
Property Taxes
1%
$92
Home Insurance
5%
$350
HOA
2%
$150
Property Management
12%
$812
CapEx
4%
$271
Vacancy
3%
$203
Maintenance
4%
$271
Other
11%
$744