Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.39% first-year return on $227k initial cash invested.
-8.39%
Cash On Cash
4.28%
Cap Rate
0.72
DSCR
$5,824
Rent
-$1,589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,824 income − $7,413 expenses = $1,589 out of pocket
Investment Breakdown
|
Purchase Price
$997k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,970
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,824
Total Expenses
$7,413
Mortgage P&I
84%
$4,910
Property Taxes
3%
$173
Home Insurance
6%
$349
HOA
0%
$0
Property Management
12%
$699
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$641