Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.52% first-year return on $208k initial cash invested.
-13.52%
Cash On Cash
3.22%
Cap Rate
0.53
DSCR
$5,055
Rent
-$2,347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,055 income − $7,402 expenses = $2,347 out of pocket
Investment Breakdown
|
Purchase Price
$907k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,066
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,055
Total Expenses
$7,402
Mortgage P&I
90%
$4,574
Property Taxes
16%
$794
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$607
CapEx
4%
$202
Vacancy
3%
$152
Maintenance
4%
$202
Other
11%
$556