Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.66% first-year return on $209k initial cash invested.
-15.66%
Cash On Cash
2.68%
Cap Rate
0.44
DSCR
$3,687
Rent
-$2,721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,687 income − $6,408 expenses = $2,721 out of pocket
Investment Breakdown
|
Purchase Price
$907k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$181k
Closing costs
1%
$9,073
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,687
Total Expenses
$6,408
Mortgage P&I
125%
$4,603
Property Taxes
6%
$220
Home Insurance
9%
$332
HOA
0%
$0
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$111
Maintenance
4%
$147
Other
11%
$406