Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.15% first-year return on $225k initial cash invested.
-10.15%
Cash On Cash
4.27%
Cap Rate
0.68
DSCR
$6,936
Rent
-$1,904
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,936 income − $8,840 expenses = $1,904 out of pocket
Investment Breakdown
|
Purchase Price
$957k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$191k
Closing costs
1%
$9,573
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$6,936
Total Expenses
$8,840
Mortgage P&I
73%
$5,031
Property Taxes
16%
$1,117
Home Insurance
5%
$335
HOA
0%
$0
Property Management
12%
$832
CapEx
4%
$277
Vacancy
3%
$208
Maintenance
4%
$277
Other
11%
$763