Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.27% first-year return on $225k initial cash invested.
-3.27%
Cash On Cash
5.72%
Cap Rate
0.95
DSCR
$8,766
Rent
-$614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,766 income − $9,380 expenses = $614 out of pocket
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%
$9,866
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,766
Total Expenses
$9,380
Mortgage P&I
57%
$4,962
Property Taxes
12%
$1,035
Home Insurance
5%
$402
HOA
0%
$0
Property Management
12%
$1,052
CapEx
4%
$351
Vacancy
3%
$263
Maintenance
4%
$351
Other
11%
$964