Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.28% first-year return on $207k initial cash invested.
-10.28%
Cash On Cash
3.9%
Cap Rate
0.65
DSCR
$5,246
Rent
-$1,775
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,246 income − $7,021 expenses = $1,775 out of pocket
Investment Breakdown
|
Purchase Price
$901k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$9,009
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,246
Total Expenses
$7,021
Mortgage P&I
86%
$4,496
Property Taxes
6%
$339
Home Insurance
6%
$332
HOA
1%
$70
Property Management
12%
$630
CapEx
4%
$210
Vacancy
3%
$157
Maintenance
4%
$210
Other
11%
$577