Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.42% first-year return on $225k initial cash invested.
-12.42%
Cash On Cash
4.15%
Cap Rate
0.62
DSCR
$6,816
Rent
-$2,332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,816 income − $9,148 expenses = $2,332 out of pocket
Investment Breakdown
|
Purchase Price
$988k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$198k
Closing costs
1%
$9,876
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,816
Total Expenses
$9,148
Mortgage P&I
80%
$5,473
Property Taxes
14%
$972
Home Insurance
6%
$385
HOA
0%
$0
Property Management
12%
$818
CapEx
4%
$273
Vacancy
3%
$204
Maintenance
4%
$273
Other
11%
$750