Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.67% first-year return on $207k initial cash invested.
-14.67%
Cash On Cash
2.86%
Cap Rate
0.48
DSCR
$4,455
Rent
-$2,525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,455 income − $6,980 expenses = $2,525 out of pocket
Investment Breakdown
|
Purchase Price
$898k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,980
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,455
Total Expenses
$6,980
Mortgage P&I
101%
$4,488
Property Taxes
15%
$663
Home Insurance
7%
$314
HOA
0%
$0
Property Management
12%
$535
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$490