Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.51% first-year return on $228k initial cash invested.
-11.51%
Cash On Cash
3.83%
Cap Rate
0.62
DSCR
$6,324
Rent
-$2,186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,324 income − $8,510 expenses = $2,186 out of pocket
Investment Breakdown
|
Purchase Price
$1000k
Downpayment
20.0%
Interest Rate
6.6%
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
$6,324
Total Expenses
$8,510
Mortgage P&I
81%
$5,126
Property Taxes
14%
$883
Home Insurance
6%
$350
HOA
0%
$0
Property Management
12%
$759
CapEx
4%
$253
Vacancy
3%
$190
Maintenance
4%
$253
Other
11%
$696