Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.36% first-year return on $225k initial cash invested.
-15.36%
Cash On Cash
3.26%
Cap Rate
0.5
DSCR
$4,516
Rent
-$2,878
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,516 income − $7,394 expenses = $2,878 out of pocket
Investment Breakdown
|
Purchase Price
$985k
Downpayment
20.0%
Interest Rate
7.3%
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
$4,516
Total Expenses
$7,394
Mortgage P&I
119%
$5,376
Property Taxes
3%
$137
Home Insurance
8%
$345
HOA
0%
$0
Property Management
12%
$542
CapEx
4%
$181
Vacancy
3%
$135
Maintenance
4%
$181
Other
11%
$497