Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.59% first-year return on $228k initial cash invested.
-9.59%
Cash On Cash
4.3%
Cap Rate
0.7
DSCR
$6,880
Rent
-$1,823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,880 income − $8,703 expenses = $1,823 out of pocket
Investment Breakdown
|
Purchase Price
$1000k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$10,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,880
Total Expenses
$8,703
Mortgage P&I
75%
$5,131
Property Taxes
13%
$883
Home Insurance
5%
$350
HOA
0%
$0
Property Management
12%
$826
CapEx
4%
$275
Vacancy
3%
$206
Maintenance
4%
$275
Other
11%
$757