Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.12% first-year return on $208k initial cash invested.
-11.12%
Cash On Cash
3.78%
Cap Rate
0.62
DSCR
$4,742
Rent
-$1,926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,742 income − $6,668 expenses = $1,926 out of pocket
Investment Breakdown
|
Purchase Price
$904k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,043
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,742
Total Expenses
$6,668
Mortgage P&I
97%
$4,585
Property Taxes
3%
$139
Home Insurance
7%
$331
HOA
0%
$0
Property Management
12%
$569
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$522