Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.75% first-year return on $229k initial cash invested.
-9.75%
Cash On Cash
4.12%
Cap Rate
0.68
DSCR
$6,690
Rent
-$1,862
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,690 income − $8,552 expenses = $1,862 out of pocket
Investment Breakdown
|
Purchase Price
$1006k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$201k
Closing costs
1%
$10,056
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,690
Total Expenses
$8,552
Mortgage P&I
75%
$5,044
Property Taxes
13%
$882
Home Insurance
5%
$350
HOA
0%
$0
Property Management
12%
$803
CapEx
4%
$268
Vacancy
3%
$201
Maintenance
4%
$268
Other
11%
$736