Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.98% first-year return on $229k initial cash invested.
-6.98%
Cash On Cash
5.52%
Cap Rate
0.82
DSCR
$8,400
Rent
-$1,333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,400 income − $9,733 expenses = $1,333 out of pocket
Investment Breakdown
|
Purchase Price
$1005k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$201k
Closing costs
1%
$10,054
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,400
Total Expenses
$9,733
Mortgage P&I
67%
$5,624
Property Taxes
10%
$863
Home Insurance
4%
$332
HOA
1%
$58
Property Management
12%
$1,008
CapEx
4%
$336
Vacancy
3%
$252
Maintenance
4%
$336
Other
11%
$924