Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.81% first-year return on $227k initial cash invested.
-8.81%
Cash On Cash
4.53%
Cap Rate
0.73
DSCR
$6,440
Rent
-$1,665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,440 income − $8,105 expenses = $1,665 out of pocket
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,945
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,440
Total Expenses
$8,105
Mortgage P&I
80%
$5,160
Property Taxes
7%
$423
Home Insurance
5%
$332
HOA
0%
$0
Property Management
12%
$773
CapEx
4%
$258
Vacancy
3%
$193
Maintenance
4%
$258
Other
11%
$708