Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.89% first-year return on $225k initial cash invested.
-15.89%
Cash On Cash
2.57%
Cap Rate
0.43
DSCR
$4,695
Rent
-$2,983
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,695 income − $7,678 expenses = $2,983 out of pocket
Investment Breakdown
|
Purchase Price
$987k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$197k
Closing costs
1%
$9,867
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,695
Total Expenses
$7,678
Mortgage P&I
104%
$4,905
Property Taxes
14%
$652
Home Insurance
11%
$525
HOA
0%
$0
Property Management
12%
$563
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$516