Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.76% first-year return on $225k initial cash invested.
-22.76%
Cash On Cash
1.54%
Cap Rate
0.24
DSCR
$3,618
Rent
-$4,264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,618 income − $7,882 expenses = $4,264 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
$3,618
Total Expenses
$7,882
Mortgage P&I
149%
$5,387
Property Taxes
25%
$919
Home Insurance
10%
$345
HOA
0%
$0
Property Management
12%
$434
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$398