Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.44% first-year return on $228k initial cash invested.
-2.44%
Cash On Cash
5.79%
Cap Rate
0.98
DSCR
$8,882
Rent
-$465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,882 income − $9,347 expenses = $465 out of pocket
Investment Breakdown
|
Purchase Price
$1002k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$10,018
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,882
Total Expenses
$9,347
Mortgage P&I
56%
$4,947
Property Taxes
11%
$1,017
Home Insurance
4%
$364
HOA
0%
$0
Property Management
12%
$1,066
CapEx
4%
$355
Vacancy
3%
$266
Maintenance
4%
$355
Other
11%
$977