Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.61% first-year return on $208k initial cash invested.
-15.61%
Cash On Cash
3.03%
Cap Rate
0.48
DSCR
$4,572
Rent
-$2,706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,572 income − $7,278 expenses = $2,706 out of pocket
Investment Breakdown
|
Purchase Price
$905k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,047
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,572
Total Expenses
$7,278
Mortgage P&I
105%
$4,809
Property Taxes
13%
$592
Home Insurance
7%
$322
HOA
0%
$0
Property Management
12%
$549
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$503