Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.29% first-year return on $207k initial cash invested.
-16.29%
Cash On Cash
3.18%
Cap Rate
0.48
DSCR
$5,142
Rent
-$2,816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,142 income − $7,958 expenses = $2,816 out of pocket
Investment Breakdown
|
Purchase Price
$902k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$9,022
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,142
Total Expenses
$7,958
Mortgage P&I
97%
$4,999
Property Taxes
17%
$886
Home Insurance
6%
$324
HOA
0%
$0
Property Management
12%
$617
CapEx
4%
$206
Vacancy
3%
$154
Maintenance
4%
$206
Other
11%
$566