Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.91% first-year return on $227k initial cash invested.
-9.91%
Cash On Cash
4.36%
Cap Rate
0.69
DSCR
$7,076
Rent
-$1,875
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,076 income − $8,951 expenses = $1,875 out of pocket
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,076
Total Expenses
$8,951
Mortgage P&I
74%
$5,211
Property Taxes
14%
$987
Home Insurance
5%
$348
HOA
0%
$0
Property Management
12%
$849
CapEx
4%
$283
Vacancy
3%
$212
Maintenance
4%
$283
Other
11%
$778