Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.8% first-year return on $207k initial cash invested.
-10.8%
Cash On Cash
3.87%
Cap Rate
0.64
DSCR
$5,724
Rent
-$1,861
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,724 income − $7,585 expenses = $1,861 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,724
Total Expenses
$7,585
Mortgage P&I
79%
$4,529
Property Taxes
14%
$794
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$687
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$630