Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.87% first-year return on $207k initial cash invested.
-11.87%
Cash On Cash
3.54%
Cap Rate
0.59
DSCR
$5,388
Rent
-$2,052
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,388 income − $7,440 expenses = $2,052 out of pocket
Investment Breakdown
|
Purchase Price
$902k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$9,018
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,388
Total Expenses
$7,440
Mortgage P&I
83%
$4,493
Property Taxes
15%
$797
Home Insurance
6%
$316
HOA
0%
$0
Property Management
12%
$647
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$593