Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.4% first-year return on $228k initial cash invested.
-9.4%
Cash On Cash
4.12%
Cap Rate
0.69
DSCR
$6,450
Rent
-$1,789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,450 income − $8,239 expenses = $1,789 out of pocket
Investment Breakdown
|
Purchase Price
$1002k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$10,017
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,450
Total Expenses
$8,239
Mortgage P&I
77%
$4,972
Property Taxes
11%
$723
Home Insurance
5%
$350
HOA
0%
$0
Property Management
12%
$774
CapEx
4%
$258
Vacancy
3%
$194
Maintenance
4%
$258
Other
11%
$710