Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.13% first-year return on $208k initial cash invested.
-10.13%
Cash On Cash
4.05%
Cap Rate
0.67
DSCR
$5,799
Rent
-$1,757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,799 income − $7,556 expenses = $1,757 out of pocket
Investment Breakdown
|
Purchase Price
$905k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,053
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,799
Total Expenses
$7,556
Mortgage P&I
79%
$4,581
Property Taxes
12%
$688
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$696
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$638