Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.59% first-year return on $208k initial cash invested.
-0.59%
Cash On Cash
6.22%
Cap Rate
1.05
DSCR
$7,794
Rent
-$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,794 income − $7,897 expenses = $103 out of pocket
Investment Breakdown
|
Purchase Price
$904k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,039
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,794
Total Expenses
$7,897
Mortgage P&I
57%
$4,474
Property Taxes
6%
$449
Home Insurance
4%
$324
HOA
0%
$0
Property Management
12%
$935
CapEx
4%
$312
Vacancy
3%
$234
Maintenance
4%
$312
Other
11%
$857