Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.47% first-year return on $228k initial cash invested.
-11.47%
Cash On Cash
4.24%
Cap Rate
0.65
DSCR
$6,934
Rent
-$2,175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,934 income − $9,109 expenses = $2,175 out of pocket
Investment Breakdown
|
Purchase Price
$998k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,980
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,934
Total Expenses
$9,109
Mortgage P&I
78%
$5,422
Property Taxes
14%
$981
Home Insurance
5%
$349
HOA
0%
$0
Property Management
12%
$832
CapEx
4%
$277
Vacancy
3%
$208
Maintenance
4%
$277
Other
11%
$763