Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.85% first-year return on $207k initial cash invested.
-15.85%
Cash On Cash
3.14%
Cap Rate
0.48
DSCR
$5,016
Rent
-$2,728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,016 income − $7,744 expenses = $2,728 out of pocket
Investment Breakdown
|
Purchase Price
$898k
Downpayment
20.0%
Interest Rate
7.2%
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
$5,016
Total Expenses
$7,744
Mortgage P&I
97%
$4,878
Property Taxes
17%
$846
Home Insurance
6%
$314
HOA
0%
$0
Property Management
12%
$602
CapEx
4%
$201
Vacancy
3%
$150
Maintenance
4%
$201
Other
11%
$552