Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.78% first-year return on $208k initial cash invested.
-8.78%
Cash On Cash
4.58%
Cap Rate
0.73
DSCR
$6,732
Rent
-$1,523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,732 income − $8,255 expenses = $1,523 out of pocket
Investment Breakdown
|
Purchase Price
$905k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,053
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,732
Total Expenses
$8,255
Mortgage P&I
70%
$4,708
Property Taxes
15%
$978
Home Insurance
4%
$280
HOA
0%
$0
Property Management
12%
$808
CapEx
4%
$269
Vacancy
3%
$202
Maintenance
4%
$269
Other
11%
$741