Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.13% first-year return on $228k initial cash invested.
-8.13%
Cash On Cash
4.52%
Cap Rate
0.74
DSCR
$6,208
Rent
-$1,545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,208 income − $7,753 expenses = $1,545 out of pocket
Investment Breakdown
|
Purchase Price
$1000k
Downpayment
20.0%
Interest Rate
6.5%
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
$6,208
Total Expenses
$7,753
Mortgage P&I
82%
$5,063
Property Taxes
4%
$230
Home Insurance
6%
$350
HOA
0%
$0
Property Management
12%
$745
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$683