Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.41% first-year return on $225k initial cash invested.
-8.41%
Cash On Cash
4.37%
Cap Rate
0.73
DSCR
$6,670
Rent
-$1,580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,670 income − $8,250 expenses = $1,580 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%
$9,872
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,670
Total Expenses
$8,250
Mortgage P&I
74%
$4,905
Property Taxes
9%
$573
Home Insurance
5%
$359
HOA
2%
$145
Property Management
12%
$800
CapEx
4%
$267
Vacancy
3%
$200
Maintenance
4%
$267
Other
11%
$734