Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.58% first-year return on $225k initial cash invested.
-7.58%
Cash On Cash
4.4%
Cap Rate
0.76
DSCR
$6,748
Rent
-$1,425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$988k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$198k
Closing costs
1%
$9,880
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,748
Total Expenses
$8,173
Mortgage P&I
71%
$4,780
Property Taxes
11%
$749
Home Insurance
5%
$350
HOA
0%
$0
Property Management
12%
$810
CapEx
4%
$270
Vacancy
3%
$202
Maintenance
4%
$270
Other
11%
$742