Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.35% first-year return on $225k initial cash invested.
-18.35%
Cash On Cash
2.05%
Cap Rate
0.34
DSCR
$3,712
Rent
-$3,445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$987k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$197k
Closing costs
1%
$9,869
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,712
Total Expenses
$7,157
Mortgage P&I
134%
$4,983
Property Taxes
15%
$569
Home Insurance
9%
$345
HOA
0%
$0
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408