Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.94% first-year return on $228k initial cash invested.
-10.94%
Cash On Cash
3.85%
Cap Rate
0.64
DSCR
$6,374
Rent
-$2,077
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,374 income − $8,451 expenses = $2,077 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
$6,374
Total Expenses
$8,451
Mortgage P&I
79%
$5,027
Property Taxes
14%
$907
Home Insurance
5%
$350
HOA
0%
$0
Property Management
12%
$765
CapEx
4%
$255
Vacancy
3%
$191
Maintenance
4%
$255
Other
11%
$701