Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.81% first-year return on $207k initial cash invested.
-10.81%
Cash On Cash
4.2%
Cap Rate
0.66
DSCR
$6,114
Rent
-$1,867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,114 income − $7,981 expenses = $1,867 out of pocket
Investment Breakdown
|
Purchase Price
$902k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$9,016
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,114
Total Expenses
$7,981
Mortgage P&I
78%
$4,774
Property Taxes
14%
$829
Home Insurance
5%
$298
HOA
0%
$0
Property Management
12%
$734
CapEx
4%
$245
Vacancy
3%
$183
Maintenance
4%
$245
Other
11%
$673