Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.2% first-year return on $225k initial cash invested.
-10.2%
Cash On Cash
4.11%
Cap Rate
0.67
DSCR
$6,483
Rent
-$1,914
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,483 income − $8,397 expenses = $1,914 out of pocket
Investment Breakdown
|
Purchase Price
$987k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$197k
Closing costs
1%
$9,869
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,483
Total Expenses
$8,397
Mortgage P&I
78%
$5,038
Property Taxes
13%
$813
Home Insurance
5%
$343
HOA
0%
$0
Property Management
12%
$778
CapEx
4%
$259
Vacancy
3%
$194
Maintenance
4%
$259
Other
11%
$713