Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.25% first-year return on $207k initial cash invested.
-7.25%
Cash On Cash
4.6%
Cap Rate
0.77
DSCR
$6,130
Rent
-$1,249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,130 income − $7,379 expenses = $1,249 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,992
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,130
Total Expenses
$7,379
Mortgage P&I
73%
$4,451
Property Taxes
8%
$499
Home Insurance
6%
$345
HOA
0%
$0
Property Management
12%
$736
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$674