Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.63% first-year return on $208k initial cash invested.
-15.63%
Cash On Cash
2.93%
Cap Rate
0.47
DSCR
$4,178
Rent
-$2,715
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,178 income − $6,893 expenses = $2,715 out of pocket
Investment Breakdown
|
Purchase Price
$907k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,070
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,178
Total Expenses
$6,893
Mortgage P&I
114%
$4,765
Property Taxes
7%
$309
Home Insurance
8%
$324
HOA
2%
$75
Property Management
12%
$501
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$460