Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.73% first-year return on $229k initial cash invested.
-4.73%
Cash On Cash
6.04%
Cap Rate
0.9
DSCR
$9,190
Rent
-$904
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,190 income − $10,094 expenses = $904 out of pocket
Investment Breakdown
|
Purchase Price
$1007k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$201k
Closing costs
1%
$10,065
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,190
Total Expenses
$10,094
Mortgage P&I
61%
$5,601
Property Taxes
11%
$1,008
Home Insurance
4%
$359
HOA
0%
$0
Property Management
12%
$1,103
CapEx
4%
$368
Vacancy
3%
$276
Maintenance
4%
$368
Other
11%
$1,011