Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.4% first-year return on $208k initial cash invested.
-3.4%
Cash On Cash
5.68%
Cap Rate
0.93
DSCR
$7,136
Rent
-$589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,136 income − $7,725 expenses = $589 out of pocket
Investment Breakdown
|
Purchase Price
$903k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,031
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,136
Total Expenses
$7,725
Mortgage P&I
64%
$4,579
Property Taxes
6%
$393
Home Insurance
5%
$326
HOA
0%
$2
Property Management
12%
$856
CapEx
4%
$285
Vacancy
3%
$214
Maintenance
4%
$285
Other
11%
$785