Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.32% first-year return on $207k initial cash invested.
-9.32%
Cash On Cash
4.45%
Cap Rate
0.71
DSCR
$5,744
Rent
-$1,607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,744 income − $7,351 expenses = $1,607 out of pocket
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.8%
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
$5,744
Total Expenses
$7,351
Mortgage P&I
82%
$4,712
Property Taxes
6%
$369
Home Insurance
5%
$315
HOA
0%
$2
Property Management
12%
$689
CapEx
4%
$230
Vacancy
3%
$172
Maintenance
4%
$230
Other
11%
$632