Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.78% first-year return on $226k initial cash invested.
-8.78%
Cash On Cash
4.25%
Cap Rate
0.72
DSCR
$6,585
Rent
-$1,656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,585 income − $8,241 expenses = $1,656 out of pocket
Investment Breakdown
|
Purchase Price
$992k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$198k
Closing costs
1%
$9,921
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,585
Total Expenses
$8,241
Mortgage P&I
74%
$4,904
Property Taxes
11%
$749
Home Insurance
5%
$350
HOA
0%
$0
Property Management
12%
$790
CapEx
4%
$263
Vacancy
3%
$198
Maintenance
4%
$263
Other
11%
$724