Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.06% first-year return on $227k initial cash invested.
-1.06%
Cash On Cash
6.78%
Cap Rate
1.04
DSCR
$9,976
Rent
-$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,976 income − $10,177 expenses = $201 out of pocket
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
7.2%
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
$9,976
Total Expenses
$10,177
Mortgage P&I
54%
$5,426
Property Taxes
10%
$1,012
Home Insurance
3%
$348
HOA
0%
$0
Property Management
12%
$1,197
CapEx
4%
$399
Vacancy
3%
$299
Maintenance
4%
$399
Other
11%
$1,097