Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.32% first-year return on $207k initial cash invested.
-12.32%
Cash On Cash
4.07%
Cap Rate
0.62
DSCR
$5,985
Rent
-$2,123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,985 income − $8,108 expenses = $2,123 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,985
Total Expenses
$8,108
Mortgage P&I
82%
$4,935
Property Taxes
14%
$824
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$718
CapEx
4%
$239
Vacancy
3%
$180
Maintenance
4%
$239
Other
11%
$658