Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.59% first-year return on $227k initial cash invested.
-9.59%
Cash On Cash
4.29%
Cap Rate
0.7
DSCR
$7,000
Rent
-$1,816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,000 income − $8,816 expenses = $1,816 out of pocket
Investment Breakdown
|
Purchase Price
$996k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,959
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,000
Total Expenses
$8,816
Mortgage P&I
73%
$5,096
Property Taxes
13%
$888
Home Insurance
5%
$349
HOA
1%
$103
Property Management
12%
$840
CapEx
4%
$280
Vacancy
3%
$210
Maintenance
4%
$280
Other
11%
$770