Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.25% first-year return on $228k initial cash invested.
-10.25%
Cash On Cash
4.06%
Cap Rate
0.67
DSCR
$6,615
Rent
-$1,948
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,615 income − $8,563 expenses = $1,948 out of pocket
Investment Breakdown
|
Purchase Price
$1000k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$10,003
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,615
Total Expenses
$8,563
Mortgage P&I
77%
$5,065
Property Taxes
10%
$651
Home Insurance
5%
$341
HOA
4%
$256
Property Management
12%
$794
CapEx
4%
$265
Vacancy
3%
$198
Maintenance
4%
$265
Other
11%
$728