Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.02% first-year return on $227k initial cash invested.
-9.02%
Cash On Cash
4.3%
Cap Rate
0.71
DSCR
$5,750
Rent
-$1,706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,750 income − $7,456 expenses = $1,706 out of pocket
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,750
Total Expenses
$7,456
Mortgage P&I
88%
$5,045
Property Taxes
2%
$109
Home Insurance
6%
$348
HOA
0%
$0
Property Management
12%
$690
CapEx
4%
$230
Vacancy
3%
$172
Maintenance
4%
$230
Other
11%
$632