Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.09% first-year return on $228k initial cash invested.
-6.09%
Cash On Cash
4.83%
Cap Rate
0.82
DSCR
$7,386
Rent
-$1,158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,386 income − $8,544 expenses = $1,158 out of pocket
Investment Breakdown
|
Purchase Price
$1000k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$10,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,386
Total Expenses
$8,544
Mortgage P&I
66%
$4,885
Property Taxes
11%
$799
Home Insurance
5%
$350
HOA
0%
$0
Property Management
12%
$886
CapEx
4%
$295
Vacancy
3%
$222
Maintenance
4%
$295
Other
11%
$812