Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.78% first-year return on $207k initial cash invested.
-9.78%
Cash On Cash
4.29%
Cap Rate
0.69
DSCR
$5,163
Rent
-$1,688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,163 income − $6,851 expenses = $1,688 out of pocket
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$9,004
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,163
Total Expenses
$6,851
Mortgage P&I
91%
$4,702
Property Taxes
1%
$68
Home Insurance
6%
$324
HOA
0%
$0
Property Management
12%
$620
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$568