Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.41% first-year return on $225k initial cash invested.
-19.41%
Cash On Cash
2.61%
Cap Rate
0.38
DSCR
$4,947
Rent
-$3,634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,947 income − $8,581 expenses = $3,634 out of pocket
Investment Breakdown
|
Purchase Price
$984k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$197k
Closing costs
1%
$9,843
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,947
Total Expenses
$8,581
Mortgage P&I
113%
$5,579
Property Taxes
20%
$974
Home Insurance
7%
$346
HOA
0%
$0
Property Management
12%
$594
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$544