Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.51% first-year return on $228k initial cash invested.
-9.51%
Cash On Cash
4.34%
Cap Rate
0.7
DSCR
$7,108
Rent
-$1,808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,108 income − $8,916 expenses = $1,808 out of pocket
Investment Breakdown
|
Purchase Price
$1001k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$10,012
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,108
Total Expenses
$8,916
Mortgage P&I
72%
$5,144
Property Taxes
11%
$787
Home Insurance
5%
$357
HOA
3%
$212
Property Management
12%
$853
CapEx
4%
$284
Vacancy
3%
$213
Maintenance
4%
$284
Other
11%
$782