Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.9% first-year return on $207k initial cash invested.
-17.9%
Cash On Cash
2.55%
Cap Rate
0.39
DSCR
$3,372
Rent
-$3,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,372 income − $6,460 expenses = $3,088 out of pocket
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$9,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,372
Total Expenses
$6,460
Mortgage P&I
144%
$4,863
Property Taxes
4%
$135
Home Insurance
9%
$315
HOA
0%
$0
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371