Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.08% first-year return on $208k initial cash invested.
-14.08%
Cash On Cash
3.38%
Cap Rate
0.53
DSCR
$5,379
Rent
-$2,444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,379 income − $7,823 expenses = $2,444 out of pocket
Investment Breakdown
|
Purchase Price
$906k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,063
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,379
Total Expenses
$7,823
Mortgage P&I
89%
$4,778
Property Taxes
17%
$891
Home Insurance
6%
$326
HOA
0%
$0
Property Management
12%
$645
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$592