Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.42% first-year return on $228k initial cash invested.
-6.42%
Cash On Cash
4.9%
Cap Rate
0.82
DSCR
$7,574
Rent
-$1,219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,574 income − $8,793 expenses = $1,219 out of pocket
Investment Breakdown
|
Purchase Price
$999k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,574
Total Expenses
$8,793
Mortgage P&I
66%
$4,995
Property Taxes
12%
$873
Home Insurance
5%
$350
HOA
0%
$0
Property Management
12%
$909
CapEx
4%
$303
Vacancy
3%
$227
Maintenance
4%
$303
Other
11%
$833