Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.95% first-year return on $207k initial cash invested.
-16.95%
Cash On Cash
1.95%
Cap Rate
0.34
DSCR
$2,668
Rent
-$2,921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,668 income − $5,589 expenses = $2,921 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,668
Total Expenses
$5,589
Mortgage P&I
160%
$4,275
Property Taxes
3%
$92
Home Insurance
12%
$315
HOA
0%
$0
Property Management
12%
$320
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$293