Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.68% first-year return on $209k initial cash invested.
-8.68%
Cash On Cash
4.21%
Cap Rate
0.71
DSCR
$5,692
Rent
-$1,509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,692 income − $7,201 expenses = $1,509 out of pocket
Investment Breakdown
|
Purchase Price
$908k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,082
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,692
Total Expenses
$7,201
Mortgage P&I
79%
$4,471
Property Taxes
8%
$463
Home Insurance
6%
$331
HOA
0%
$0
Property Management
12%
$683
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$626