Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.07% first-year return on $229k initial cash invested.
-10.07%
Cash On Cash
3.96%
Cap Rate
0.66
DSCR
$6,160
Rent
-$1,925
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,160 income − $8,085 expenses = $1,925 out of pocket
Investment Breakdown
|
Purchase Price
$1007k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$201k
Closing costs
1%
$10,067
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,160
Total Expenses
$8,085
Mortgage P&I
81%
$5,002
Property Taxes
10%
$589
Home Insurance
6%
$367
HOA
1%
$33
Property Management
12%
$739
CapEx
4%
$246
Vacancy
3%
$185
Maintenance
4%
$246
Other
11%
$678