Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.45% first-year return on $207k initial cash invested.
-9.45%
Cash On Cash
4.1%
Cap Rate
0.69
DSCR
$5,650
Rent
-$1,631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,650 income − $7,281 expenses = $1,631 out of pocket
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$9,003
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,650
Total Expenses
$7,281
Mortgage P&I
79%
$4,480
Property Taxes
10%
$564
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$678
CapEx
4%
$226
Vacancy
3%
$170
Maintenance
4%
$226
Other
11%
$622