Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.32% first-year return on $207k initial cash invested.
-19.32%
Cash On Cash
1.69%
Cap Rate
0.28
DSCR
$2,517
Rent
-$3,332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,517 income − $5,849 expenses = $3,332 out of pocket
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$9,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,517
Total Expenses
$5,849
Mortgage P&I
179%
$4,498
Property Taxes
7%
$179
Home Insurance
13%
$315
HOA
0%
$0
Property Management
12%
$302
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$277