Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.19% first-year return on $208k initial cash invested.
-15.19%
Cash On Cash
2.76%
Cap Rate
0.46
DSCR
$4,713
Rent
-$2,634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,713 income − $7,347 expenses = $2,634 out of pocket
Investment Breakdown
|
Purchase Price
$905k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,054
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,713
Total Expenses
$7,347
Mortgage P&I
96%
$4,527
Property Taxes
18%
$868
Home Insurance
7%
$332
HOA
0%
$17
Property Management
12%
$566
CapEx
4%
$189
Vacancy
3%
$141
Maintenance
4%
$189
Other
11%
$518