Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.31% first-year return on $225k initial cash invested.
-20.31%
Cash On Cash
1.63%
Cap Rate
0.27
DSCR
$3,993
Rent
-$3,806
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,993 income − $7,799 expenses = $3,806 out of pocket
Investment Breakdown
|
Purchase Price
$985k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,993
Total Expenses
$7,799
Mortgage P&I
125%
$4,985
Property Taxes
27%
$1,069
Home Insurance
9%
$345
HOA
1%
$42
Property Management
12%
$479
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$439