Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.87% first-year return on $207k initial cash invested.
-23.87%
Cash On Cash
1.22%
Cap Rate
0.19
DSCR
$3,092
Rent
-$4,124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,092 income − $7,216 expenses = $4,124 out of pocket
Investment Breakdown
|
Purchase Price
$902k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$9,015
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,092
Total Expenses
$7,216
Mortgage P&I
159%
$4,914
Property Taxes
30%
$918
Home Insurance
11%
$332
HOA
0%
$0
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340