Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.72% first-year return on $207k initial cash invested.
-12.72%
Cash On Cash
3.3%
Cap Rate
0.55
DSCR
$4,374
Rent
-$2,193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,374 income − $6,567 expenses = $2,193 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,992
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,374
Total Expenses
$6,567
Mortgage P&I
103%
$4,488
Property Taxes
6%
$256
Home Insurance
7%
$315
HOA
0%
$21
Property Management
12%
$525
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$481