Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.47% first-year return on $225k initial cash invested.
-13.47%
Cash On Cash
3.32%
Cap Rate
0.54
DSCR
$5,847
Rent
-$2,524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,847 income − $8,371 expenses = $2,524 out of pocket
Investment Breakdown
|
Purchase Price
$985k
Downpayment
20.0%
Interest Rate
6.6%
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
$5,847
Total Expenses
$8,371
Mortgage P&I
86%
$5,018
Property Taxes
17%
$1,022
Home Insurance
6%
$343
HOA
0%
$0
Property Management
12%
$702
CapEx
4%
$234
Vacancy
3%
$175
Maintenance
4%
$234
Other
11%
$643