Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.52% first-year return on $208k initial cash invested.
-21.52%
Cash On Cash
1.25%
Cap Rate
0.21
DSCR
$2,388
Rent
-$3,725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,388 income − $6,113 expenses = $3,725 out of pocket
Investment Breakdown
|
Purchase Price
$904k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,035
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,388
Total Expenses
$6,113
Mortgage P&I
191%
$4,568
Property Taxes
7%
$171
Home Insurance
14%
$341
HOA
9%
$219
Property Management
12%
$287
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$263