Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.82% first-year return on $228k initial cash invested.
-9.82%
Cash On Cash
4.28%
Cap Rate
0.69
DSCR
$7,328
Rent
-$1,864
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,328 income − $9,192 expenses = $1,864 out of pocket
Investment Breakdown
|
Purchase Price
$999k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,988
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,328
Total Expenses
$9,192
Mortgage P&I
70%
$5,132
Property Taxes
13%
$923
Home Insurance
5%
$350
HOA
4%
$296
Property Management
12%
$879
CapEx
4%
$293
Vacancy
3%
$220
Maintenance
4%
$293
Other
11%
$806