Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.68% first-year return on $207k initial cash invested.
-14.68%
Cash On Cash
3.41%
Cap Rate
0.52
DSCR
$5,264
Rent
-$2,530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,264 income − $7,794 expenses = $2,530 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,264
Total Expenses
$7,794
Mortgage P&I
93%
$4,871
Property Taxes
16%
$817
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$632
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$579