Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.68% first-year return on $207k initial cash invested.
-10.68%
Cash On Cash
4.45%
Cap Rate
0.68
DSCR
$6,387
Rent
-$1,840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,387 income − $8,227 expenses = $1,840 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
$6,387
Total Expenses
$8,227
Mortgage P&I
77%
$4,917
Property Taxes
13%
$824
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$766
CapEx
4%
$255
Vacancy
3%
$192
Maintenance
4%
$255
Other
11%
$703