Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.47% first-year return on $207k initial cash invested.
-17.47%
Cash On Cash
2.36%
Cap Rate
0.38
DSCR
$4,233
Rent
-$3,019
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,233 income − $7,252 expenses = $3,019 out of pocket
Investment Breakdown
|
Purchase Price
$902k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$9,016
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,233
Total Expenses
$7,252
Mortgage P&I
109%
$4,624
Property Taxes
20%
$858
Home Insurance
8%
$331
HOA
0%
$0
Property Management
12%
$508
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$466