Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.96% first-year return on $228k initial cash invested.
-3.96%
Cash On Cash
5.35%
Cap Rate
0.91
DSCR
$7,258
Rent
-$753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,258 income − $8,011 expenses = $753 out of pocket
Investment Breakdown
|
Purchase Price
$1000k
Downpayment
20.0%
Interest Rate
6.3%
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
$7,258
Total Expenses
$8,011
Mortgage P&I
68%
$4,925
Property Taxes
4%
$269
Home Insurance
5%
$350
HOA
0%
$0
Property Management
12%
$871
CapEx
4%
$290
Vacancy
3%
$218
Maintenance
4%
$290
Other
11%
$798