Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.12% first-year return on $227k initial cash invested.
-2.12%
Cash On Cash
5.82%
Cap Rate
0.98
DSCR
$7,538
Rent
-$401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,538 income − $7,939 expenses = $401 out of pocket
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,538
Total Expenses
$7,939
Mortgage P&I
65%
$4,925
Property Taxes
1%
$102
Home Insurance
5%
$348
HOA
0%
$0
Property Management
12%
$905
CapEx
4%
$302
Vacancy
3%
$226
Maintenance
4%
$302
Other
11%
$829