Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10% first-year return on $225k initial cash invested.
-10%
Cash On Cash
4.32%
Cap Rate
0.69
DSCR
$7,665
Rent
-$1,879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,665 income − $9,544 expenses = $1,879 out of pocket
Investment Breakdown
|
Purchase Price
$988k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$198k
Closing costs
1%
$9,879
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,665
Total Expenses
$9,544
Mortgage P&I
67%
$5,125
Property Taxes
19%
$1,462
Home Insurance
5%
$350
HOA
0%
$0
Property Management
12%
$920
CapEx
4%
$307
Vacancy
3%
$230
Maintenance
4%
$307
Other
11%
$843