Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.52% first-year return on $207k initial cash invested.
-9.52%
Cash On Cash
4.01%
Cap Rate
0.68
DSCR
$4,942
Rent
-$1,643
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,942 income − $6,585 expenses = $1,643 out of pocket
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$9,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,942
Total Expenses
$6,585
Mortgage P&I
90%
$4,456
Property Taxes
3%
$133
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$593
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$544