Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.57% first-year return on $227k initial cash invested.
-5.57%
Cash On Cash
5.11%
Cap Rate
0.84
DSCR
$6,766
Rent
-$1,055
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,766 income − $7,821 expenses = $1,055 out of pocket
Investment Breakdown
|
Purchase Price
$996k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,960
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,766
Total Expenses
$7,821
Mortgage P&I
74%
$5,025
Property Taxes
2%
$146
Home Insurance
5%
$349
HOA
0%
$0
Property Management
12%
$812
CapEx
4%
$271
Vacancy
3%
$203
Maintenance
4%
$271
Other
11%
$744