Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.12% first-year return on $208k initial cash invested.
-18.12%
Cash On Cash
2.6%
Cap Rate
0.4
DSCR
$3,956
Rent
-$3,148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,956 income − $7,104 expenses = $3,148 out of pocket
Investment Breakdown
|
Purchase Price
$907k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,068
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,956
Total Expenses
$7,104
Mortgage P&I
125%
$4,952
Property Taxes
12%
$475
Home Insurance
8%
$332
HOA
0%
$0
Property Management
12%
$475
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$435