Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.29% first-year return on $227k initial cash invested.
-10.29%
Cash On Cash
4.04%
Cap Rate
0.67
DSCR
$7,296
Rent
-$1,946
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,296 income − $9,242 expenses = $1,946 out of pocket
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,951
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,296
Total Expenses
$9,242
Mortgage P&I
69%
$5,007
Property Taxes
14%
$1,050
Home Insurance
5%
$359
HOA
5%
$344
Property Management
12%
$876
CapEx
4%
$292
Vacancy
3%
$219
Maintenance
4%
$292
Other
11%
$803