Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.41% first-year return on $225k initial cash invested.
-13.41%
Cash On Cash
3.2%
Cap Rate
0.53
DSCR
$5,134
Rent
-$2,509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,134 income − $7,643 expenses = $2,509 out of pocket
Investment Breakdown
|
Purchase Price
$983k
Downpayment
20.0%
Interest Rate
6.4%
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
$5,134
Total Expenses
$7,643
Mortgage P&I
96%
$4,924
Property Taxes
12%
$625
Home Insurance
7%
$349
HOA
0%
$0
Property Management
12%
$616
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$565