Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.71% first-year return on $209k initial cash invested.
-11.71%
Cash On Cash
3.54%
Cap Rate
0.59
DSCR
$5,200
Rent
-$2,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,200 income − $7,237 expenses = $2,037 out of pocket
Investment Breakdown
|
Purchase Price
$908k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,079
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,200
Total Expenses
$7,237
Mortgage P&I
87%
$4,508
Property Taxes
12%
$601
Home Insurance
6%
$324
HOA
1%
$36
Property Management
12%
$624
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$572