Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.95% first-year return on $229k initial cash invested.
-11.95%
Cash On Cash
3.71%
Cap Rate
0.61
DSCR
$6,560
Rent
-$2,275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,560 income − $8,835 expenses = $2,275 out of pocket
Investment Breakdown
|
Purchase Price
$1002k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$200k
Closing costs
1%
$10,024
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,560
Total Expenses
$8,835
Mortgage P&I
78%
$5,111
Property Taxes
15%
$969
Home Insurance
8%
$525
HOA
0%
$0
Property Management
12%
$787
CapEx
4%
$262
Vacancy
3%
$197
Maintenance
4%
$262
Other
11%
$722