Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.29% first-year return on $225k initial cash invested.
-15.29%
Cash On Cash
2.7%
Cap Rate
0.45
DSCR
$4,202
Rent
-$2,865
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,202 income − $7,067 expenses = $2,865 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%
$9,850
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,202
Total Expenses
$7,067
Mortgage P&I
117%
$4,916
Property Taxes
9%
$378
Home Insurance
8%
$345
HOA
0%
$0
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462