Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.82% first-year return on $228k initial cash invested.
-1.82%
Cash On Cash
6.03%
Cap Rate
0.99
DSCR
$7,935
Rent
-$345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,935 income − $8,280 expenses = $345 out of pocket
Investment Breakdown
|
Purchase Price
$1000k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,995
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,935
Total Expenses
$8,280
Mortgage P&I
64%
$5,051
Property Taxes
2%
$182
Home Insurance
4%
$350
HOA
0%
$0
Property Management
12%
$952
CapEx
4%
$317
Vacancy
3%
$238
Maintenance
4%
$317
Other
11%
$873