Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.58% first-year return on $225k initial cash invested.
-19.58%
Cash On Cash
1.88%
Cap Rate
0.3
DSCR
$3,692
Rent
-$3,677
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,692 income − $7,369 expenses = $3,677 out of pocket
Investment Breakdown
|
Purchase Price
$988k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$198k
Closing costs
1%
$9,876
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,692
Total Expenses
$7,369
Mortgage P&I
137%
$5,076
Property Taxes
19%
$713
Home Insurance
9%
$324
HOA
0%
$0
Property Management
12%
$443
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$406