Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.01% first-year return on $207k initial cash invested.
-12.01%
Cash On Cash
3.79%
Cap Rate
0.6
DSCR
$5,360
Rent
-$2,069
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,360 income − $7,429 expenses = $2,069 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,989
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,360
Total Expenses
$7,429
Mortgage P&I
88%
$4,694
Property Taxes
11%
$582
Home Insurance
6%
$331
HOA
0%
$0
Property Management
12%
$643
CapEx
4%
$214
Vacancy
3%
$161
Maintenance
4%
$214
Other
11%
$590