Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.53% first-year return on $207k initial cash invested.
-2.53%
Cash On Cash
5.75%
Cap Rate
0.96
DSCR
$6,920
Rent
-$436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,920 income − $7,356 expenses = $436 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,920
Total Expenses
$7,356
Mortgage P&I
65%
$4,470
Property Taxes
3%
$218
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$830
CapEx
4%
$277
Vacancy
3%
$208
Maintenance
4%
$277
Other
11%
$761