Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.18% first-year return on $227k initial cash invested.
-7.18%
Cash On Cash
5.44%
Cap Rate
0.82
DSCR
$8,368
Rent
-$1,361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,368 income − $9,729 expenses = $1,361 out of pocket
Investment Breakdown
|
Purchase Price
$998k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$200k
Closing costs
1%
$9,975
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,368
Total Expenses
$9,729
Mortgage P&I
66%
$5,551
Property Taxes
12%
$983
Home Insurance
4%
$350
HOA
0%
$0
Property Management
12%
$1,004
CapEx
4%
$335
Vacancy
3%
$251
Maintenance
4%
$335
Other
11%
$920