Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.87% first-year return on $225k initial cash invested.
-15.87%
Cash On Cash
3.19%
Cap Rate
0.49
DSCR
$5,871
Rent
-$2,969
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,871 income − $8,840 expenses = $2,969 out of pocket
Investment Breakdown
|
Purchase Price
$983k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$197k
Closing costs
1%
$9,834
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,871
Total Expenses
$8,840
Mortgage P&I
91%
$5,349
Property Taxes
17%
$983
Home Insurance
6%
$350
HOA
3%
$161
Property Management
12%
$705
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$646