Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.89% first-year return on $208k initial cash invested.
-14.89%
Cash On Cash
3.42%
Cap Rate
0.52
DSCR
$4,449
Rent
-$2,584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,449 income − $7,033 expenses = $2,584 out of pocket
Investment Breakdown
|
Purchase Price
$906k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,062
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,449
Total Expenses
$7,033
Mortgage P&I
112%
$4,985
Property Taxes
5%
$200
Home Insurance
7%
$327
HOA
0%
$9
Property Management
12%
$534
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$489