Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.04% first-year return on $225k initial cash invested.
-11.04%
Cash On Cash
3.95%
Cap Rate
0.64
DSCR
$6,362
Rent
-$2,072
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,362 income − $8,434 expenses = $2,072 out of pocket
Investment Breakdown
|
Purchase Price
$987k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$197k
Closing costs
1%
$9,871
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,362
Total Expenses
$8,434
Mortgage P&I
80%
$5,069
Property Taxes
12%
$753
Home Insurance
5%
$348
HOA
2%
$102
Property Management
12%
$763
CapEx
4%
$254
Vacancy
3%
$191
Maintenance
4%
$254
Other
11%
$700