Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.79% first-year return on $208k initial cash invested.
-14.79%
Cash On Cash
3.08%
Cap Rate
0.49
DSCR
$4,101
Rent
-$2,561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,101 income − $6,662 expenses = $2,561 out of pocket
Investment Breakdown
|
Purchase Price
$904k
Downpayment
20.0%
Interest Rate
6.8%
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
$4,101
Total Expenses
$6,662
Mortgage P&I
115%
$4,718
Property Taxes
3%
$130
Home Insurance
10%
$420
HOA
0%
$0
Property Management
12%
$492
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$451