Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.88% first-year return on $228k initial cash invested.
-8.88%
Cash On Cash
4.56%
Cap Rate
0.73
DSCR
$7,203
Rent
-$1,691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,203 income − $8,894 expenses = $1,691 out of pocket
Investment Breakdown
|
Purchase Price
$1002k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$10,023
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,203
Total Expenses
$8,894
Mortgage P&I
72%
$5,209
Property Taxes
12%
$889
Home Insurance
5%
$348
HOA
0%
$0
Property Management
12%
$864
CapEx
4%
$288
Vacancy
3%
$216
Maintenance
4%
$288
Other
11%
$792