Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.92% first-year return on $228k initial cash invested.
-8.92%
Cash On Cash
4.32%
Cap Rate
0.72
DSCR
$6,566
Rent
-$1,694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,566 income − $8,260 expenses = $1,694 out of pocket
Investment Breakdown
|
Purchase Price
$999k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,566
Total Expenses
$8,260
Mortgage P&I
77%
$5,025
Property Taxes
10%
$652
Home Insurance
5%
$350
HOA
0%
$0
Property Management
12%
$788
CapEx
4%
$263
Vacancy
3%
$197
Maintenance
4%
$263
Other
11%
$722