Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.31% first-year return on $225k initial cash invested.
-11.31%
Cash On Cash
3.66%
Cap Rate
0.61
DSCR
$5,642
Rent
-$2,118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$985k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$197k
Closing costs
1%
$9,847
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,642
Total Expenses
$7,760
Mortgage P&I
87%
$4,896
Property Taxes
11%
$596
Home Insurance
6%
$349
HOA
0%
$0
Property Management
12%
$677
CapEx
4%
$226
Vacancy
3%
$169
Maintenance
4%
$226
Other
11%
$621