Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.31% first-year return on $225k initial cash invested.
-12.31%
Cash On Cash
3.54%
Cap Rate
0.59
DSCR
$6,117
Rent
-$2,311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,117 income − $8,428 expenses = $2,311 out of pocket
Investment Breakdown
|
Purchase Price
$987k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$197k
Closing costs
1%
$9,874
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,117
Total Expenses
$8,428
Mortgage P&I
81%
$4,980
Property Taxes
17%
$1,017
Home Insurance
6%
$350
HOA
0%
$0
Property Management
12%
$734
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$673