Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.97% first-year return on $227k initial cash invested.
-10.97%
Cash On Cash
3.89%
Cap Rate
0.64
DSCR
$6,376
Rent
-$2,080
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,376 income − $8,456 expenses = $2,080 out of pocket
Investment Breakdown
|
Purchase Price
$997k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,974
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,376
Total Expenses
$8,456
Mortgage P&I
79%
$5,057
Property Taxes
14%
$882
Home Insurance
5%
$350
HOA
0%
$0
Property Management
12%
$765
CapEx
4%
$255
Vacancy
3%
$191
Maintenance
4%
$255
Other
11%
$701