Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.11% first-year return on $207k initial cash invested.
-16.11%
Cash On Cash
3.14%
Cap Rate
0.48
DSCR
$4,572
Rent
-$2,776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,572 income − $7,348 expenses = $2,776 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
$4,572
Total Expenses
$7,348
Mortgage P&I
108%
$4,942
Property Taxes
12%
$536
Home Insurance
7%
$315
HOA
0%
$0
Property Management
12%
$549
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$503