Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.52% first-year return on $225k initial cash invested.
-6.52%
Cash On Cash
4.79%
Cap Rate
0.8
DSCR
$6,429
Rent
-$1,226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,429 income − $7,655 expenses = $1,226 out of pocket
Investment Breakdown
|
Purchase Price
$988k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$198k
Closing costs
1%
$9,880
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,429
Total Expenses
$7,655
Mortgage P&I
76%
$4,911
Property Taxes
3%
$213
Home Insurance
5%
$346
HOA
0%
$0
Property Management
12%
$771
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$707