Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.32% first-year return on $209k initial cash invested.
-15.32%
Cash On Cash
2.62%
Cap Rate
0.44
DSCR
$4,368
Rent
-$2,666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,368 income − $7,034 expenses = $2,666 out of pocket
Investment Breakdown
|
Purchase Price
$909k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,090
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,368
Total Expenses
$7,034
Mortgage P&I
102%
$4,474
Property Taxes
17%
$751
Home Insurance
7%
$324
HOA
0%
$0
Property Management
12%
$524
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$480