Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.61% first-year return on $228k initial cash invested.
-10.61%
Cash On Cash
4.02%
Cap Rate
0.66
DSCR
$6,544
Rent
-$2,015
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,544 income − $8,559 expenses = $2,015 out of pocket
Investment Breakdown
|
Purchase Price
$1000k
Downpayment
20.0%
Interest Rate
6.6%
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
$6,544
Total Expenses
$8,559
Mortgage P&I
78%
$5,101
Property Taxes
13%
$883
Home Insurance
5%
$350
HOA
0%
$0
Property Management
12%
$785
CapEx
4%
$262
Vacancy
3%
$196
Maintenance
4%
$262
Other
11%
$720