Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.72% first-year return on $225k initial cash invested.
-6.72%
Cash On Cash
4.79%
Cap Rate
0.8
DSCR
$6,364
Rent
-$1,262
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$197k
Closing costs
1%
$9,868
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,364
Total Expenses
$7,626
Mortgage P&I
78%
$4,947
Property Taxes
3%
$164
Home Insurance
6%
$350
HOA
0%
$0
Property Management
12%
$764
CapEx
4%
$255
Vacancy
3%
$191
Maintenance
4%
$255
Other
11%
$700