Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.29% first-year return on $207k initial cash invested.
-10.29%
Cash On Cash
4.04%
Cap Rate
0.66
DSCR
$5,672
Rent
-$1,771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,672 income − $7,443 expenses = $1,771 out of pocket
Investment Breakdown
|
Purchase Price
$898k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,980
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,672
Total Expenses
$7,443
Mortgage P&I
81%
$4,568
Property Taxes
11%
$632
Home Insurance
6%
$314
HOA
0%
$0
Property Management
12%
$681
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$624