Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.3% first-year return on $228k initial cash invested.
-5.3%
Cash On Cash
5.18%
Cap Rate
0.86
DSCR
$6,878
Rent
-$1,007
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,878 income − $7,885 expenses = $1,007 out of pocket
Investment Breakdown
|
Purchase Price
$1000k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,999
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,878
Total Expenses
$7,885
Mortgage P&I
73%
$5,051
Property Taxes
2%
$146
Home Insurance
5%
$350
HOA
0%
$0
Property Management
12%
$825
CapEx
4%
$275
Vacancy
3%
$206
Maintenance
4%
$275
Other
11%
$757