Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.09% first-year return on $225k initial cash invested.
-11.09%
Cash On Cash
3.84%
Cap Rate
0.63
DSCR
$5,984
Rent
-$2,077
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,984 income − $8,061 expenses = $2,077 out of pocket
Investment Breakdown
|
Purchase Price
$985k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$197k
Closing costs
1%
$9,847
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,984
Total Expenses
$8,061
Mortgage P&I
83%
$4,985
Property Taxes
12%
$694
Home Insurance
6%
$348
HOA
0%
$0
Property Management
12%
$718
CapEx
4%
$239
Vacancy
3%
$180
Maintenance
4%
$239
Other
11%
$658