Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.81% first-year return on $228k initial cash invested.
-10.81%
Cash On Cash
3.86%
Cap Rate
0.64
DSCR
$5,698
Rent
-$2,053
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,698 income − $7,751 expenses = $2,053 out of pocket
Investment Breakdown
|
Purchase Price
$999k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,994
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,698
Total Expenses
$7,751
Mortgage P&I
88%
$5,039
Property Taxes
8%
$428
Home Insurance
6%
$346
HOA
0%
$0
Property Management
12%
$684
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$627