Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.76% first-year return on $208k initial cash invested.
-15.76%
Cash On Cash
2.69%
Cap Rate
0.45
DSCR
$5,144
Rent
-$2,728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,144 income − $7,872 expenses = $2,728 out of pocket
Investment Breakdown
|
Purchase Price
$903k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,031
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,144
Total Expenses
$7,872
Mortgage P&I
88%
$4,550
Property Taxes
18%
$928
Home Insurance
6%
$298
HOA
7%
$347
Property Management
12%
$617
CapEx
4%
$206
Vacancy
3%
$154
Maintenance
4%
$206
Other
11%
$566