Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.52% first-year return on $228k initial cash invested.
-9.52%
Cash On Cash
4.04%
Cap Rate
0.68
DSCR
$6,213
Rent
-$1,809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,213 income − $8,022 expenses = $1,809 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%
$9,996
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,213
Total Expenses
$8,022
Mortgage P&I
79%
$4,929
Property Taxes
10%
$634
Home Insurance
6%
$346
HOA
0%
$0
Property Management
12%
$746
CapEx
4%
$249
Vacancy
3%
$186
Maintenance
4%
$249
Other
11%
$683