Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.95% first-year return on $225k initial cash invested.
-11.95%
Cash On Cash
3.45%
Cap Rate
0.58
DSCR
$5,006
Rent
-$2,240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$985k
Downpayment
20.0%
Interest Rate
6.3%
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
$5,006
Total Expenses
$7,246
Mortgage P&I
97%
$4,869
Property Taxes
7%
$330
Home Insurance
7%
$345
HOA
0%
$0
Property Management
12%
$601
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$551