Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.69% first-year return on $225k initial cash invested.
-16.69%
Cash On Cash
2.26%
Cap Rate
0.38
DSCR
$3,332
Rent
-$3,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,332 income − $6,459 expenses = $3,127 out of pocket
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
$3,332
Total Expenses
$6,459
Mortgage P&I
146%
$4,852
Property Taxes
3%
$91
Home Insurance
10%
$345
HOA
1%
$38
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$367