Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.54% first-year return on $225k initial cash invested.
-11.54%
Cash On Cash
3.71%
Cap Rate
0.61
DSCR
$5,709
Rent
-$2,163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,709 income − $7,872 expenses = $2,163 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%
$9,851
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,709
Total Expenses
$7,872
Mortgage P&I
87%
$4,984
Property Taxes
10%
$598
Home Insurance
6%
$350
HOA
0%
$0
Property Management
12%
$685
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$628