Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.98% first-year return on $226k initial cash invested.
-3.98%
Cash On Cash
6.05%
Cap Rate
0.93
DSCR
$9,105
Rent
-$750
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,105 income − $9,855 expenses = $750 out of pocket
Investment Breakdown
|
Purchase Price
$991k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$198k
Closing costs
1%
$9,914
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,105
Total Expenses
$9,855
Mortgage P&I
59%
$5,386
Property Taxes
11%
$1,013
Home Insurance
4%
$360
HOA
0%
$0
Property Management
12%
$1,093
CapEx
4%
$364
Vacancy
3%
$273
Maintenance
4%
$364
Other
11%
$1,002