Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.19% first-year return on $227k initial cash invested.
-10.19%
Cash On Cash
4.01%
Cap Rate
0.67
DSCR
$6,686
Rent
-$1,932
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,686 income − $8,618 expenses = $1,932 out of pocket
Investment Breakdown
|
Purchase Price
$997k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,973
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,686
Total Expenses
$8,618
Mortgage P&I
75%
$4,999
Property Taxes
15%
$993
Home Insurance
5%
$331
HOA
0%
$23
Property Management
12%
$802
CapEx
4%
$267
Vacancy
3%
$201
Maintenance
4%
$267
Other
11%
$735