Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.33% first-year return on $225k initial cash invested.
-13.33%
Cash On Cash
3.35%
Cap Rate
0.55
DSCR
$5,829
Rent
-$2,498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,829 income − $8,327 expenses = $2,498 out of pocket
Investment Breakdown
|
Purchase Price
$986k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$197k
Closing costs
1%
$9,855
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,829
Total Expenses
$8,327
Mortgage P&I
86%
$5,014
Property Taxes
17%
$982
Home Insurance
6%
$350
HOA
0%
$0
Property Management
12%
$699
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$641