Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.88% first-year return on $225k initial cash invested.
-4.88%
Cash On Cash
5.8%
Cap Rate
0.89
DSCR
$8,692
Rent
-$913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,692 income − $9,605 expenses = $913 out of pocket
Investment Breakdown
|
Purchase Price
$984k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$197k
Closing costs
1%
$9,844
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,692
Total Expenses
$9,605
Mortgage P&I
61%
$5,324
Property Taxes
11%
$975
Home Insurance
4%
$350
HOA
0%
$0
Property Management
12%
$1,043
CapEx
4%
$348
Vacancy
3%
$261
Maintenance
4%
$348
Other
11%
$956