Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.84% first-year return on $227k initial cash invested.
-7.84%
Cash On Cash
4.74%
Cap Rate
0.77
DSCR
$7,386
Rent
-$1,483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,386 income − $8,869 expenses = $1,483 out of pocket
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,386
Total Expenses
$8,869
Mortgage P&I
69%
$5,116
Property Taxes
12%
$895
Home Insurance
5%
$348
HOA
0%
$0
Property Management
12%
$886
CapEx
4%
$295
Vacancy
3%
$222
Maintenance
4%
$295
Other
11%
$812