Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.79% first-year return on $225k initial cash invested.
-8.79%
Cash On Cash
4.35%
Cap Rate
0.73
DSCR
$7,634
Rent
-$1,646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,634 income − $9,280 expenses = $1,646 out of pocket
Investment Breakdown
|
Purchase Price
$985k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$197k
Closing costs
1%
$9,848
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,634
Total Expenses
$9,280
Mortgage P&I
64%
$4,915
Property Taxes
19%
$1,421
Home Insurance
5%
$349
HOA
0%
$0
Property Management
12%
$916
CapEx
4%
$305
Vacancy
3%
$229
Maintenance
4%
$305
Other
11%
$840