Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.59% first-year return on $209k initial cash invested.
-15.59%
Cash On Cash
2.74%
Cap Rate
0.45
DSCR
$4,286
Rent
-$2,710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,286 income − $6,996 expenses = $2,710 out of pocket
Investment Breakdown
|
Purchase Price
$908k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,077
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,286
Total Expenses
$6,996
Mortgage P&I
108%
$4,608
Property Taxes
10%
$447
Home Insurance
11%
$485
HOA
0%
$0
Property Management
12%
$514
CapEx
4%
$171
Vacancy
3%
$129
Maintenance
4%
$171
Other
11%
$471