Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.17% first-year return on $227k initial cash invested.
-6.17%
Cash On Cash
4.98%
Cap Rate
0.82
DSCR
$6,608
Rent
-$1,170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,608 income − $7,778 expenses = $1,170 out of pocket
Investment Breakdown
|
Purchase Price
$998k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$200k
Closing costs
1%
$9,975
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,608
Total Expenses
$7,778
Mortgage P&I
76%
$5,049
Property Taxes
2%
$134
Home Insurance
5%
$349
HOA
0%
$0
Property Management
12%
$793
CapEx
4%
$264
Vacancy
3%
$198
Maintenance
4%
$264
Other
11%
$727