Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.76% first-year return on $207k initial cash invested.
-12.76%
Cash On Cash
3.26%
Cap Rate
0.55
DSCR
$4,936
Rent
-$2,199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,936 income − $7,135 expenses = $2,199 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%
$8,987
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,936
Total Expenses
$7,135
Mortgage P&I
90%
$4,444
Property Taxes
11%
$530
Home Insurance
7%
$327
HOA
3%
$157
Property Management
12%
$592
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$543