Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.02% first-year return on $207k initial cash invested.
-12.02%
Cash On Cash
3.61%
Cap Rate
0.59
DSCR
$5,196
Rent
-$2,074
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,196 income − $7,270 expenses = $2,074 out of pocket
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,196
Total Expenses
$7,270
Mortgage P&I
88%
$4,570
Property Taxes
12%
$617
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$624
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$572