Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.31% first-year return on $208k initial cash invested.
-11.31%
Cash On Cash
3.7%
Cap Rate
0.62
DSCR
$5,752
Rent
-$1,958
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,752 income − $7,710 expenses = $1,958 out of pocket
Investment Breakdown
|
Purchase Price
$903k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,033
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,752
Total Expenses
$7,710
Mortgage P&I
78%
$4,513
Property Taxes
16%
$917
Home Insurance
6%
$324
HOA
0%
$0
Property Management
12%
$690
CapEx
4%
$230
Vacancy
3%
$173
Maintenance
4%
$230
Other
11%
$633