Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.89% first-year return on $208k initial cash invested.
-11.89%
Cash On Cash
3.91%
Cap Rate
0.61
DSCR
$5,250
Rent
-$2,062
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,250 income − $7,312 expenses = $2,062 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%
$9,052
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,250
Total Expenses
$7,312
Mortgage P&I
92%
$4,805
Property Taxes
8%
$418
Home Insurance
6%
$303
HOA
0%
$0
Property Management
12%
$630
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$578