Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.71% first-year return on $228k initial cash invested.
-7.71%
Cash On Cash
4.71%
Cap Rate
0.77
DSCR
$6,884
Rent
-$1,463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,884 income − $8,347 expenses = $1,463 out of pocket
Investment Breakdown
|
Purchase Price
$999k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,884
Total Expenses
$8,347
Mortgage P&I
74%
$5,113
Property Taxes
8%
$544
Home Insurance
5%
$350
HOA
0%
$0
Property Management
12%
$826
CapEx
4%
$275
Vacancy
3%
$207
Maintenance
4%
$275
Other
11%
$757