Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.21% first-year return on $227k initial cash invested.
-4.21%
Cash On Cash
5.68%
Cap Rate
0.91
DSCR
$7,965
Rent
-$797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,965 income − $8,762 expenses = $797 out of pocket
Investment Breakdown
|
Purchase Price
$997k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,966
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,965
Total Expenses
$8,762
Mortgage P&I
65%
$5,196
Property Taxes
6%
$507
Home Insurance
4%
$350
HOA
0%
$0
Property Management
12%
$956
CapEx
4%
$319
Vacancy
3%
$239
Maintenance
4%
$319
Other
11%
$876