Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.57% first-year return on $208k initial cash invested.
-10.57%
Cash On Cash
4.02%
Cap Rate
0.66
DSCR
$6,240
Rent
-$1,832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,240 income − $8,072 expenses = $1,832 out of pocket
Investment Breakdown
|
Purchase Price
$905k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,047
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,240
Total Expenses
$8,072
Mortgage P&I
74%
$4,609
Property Taxes
16%
$1,026
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$749
CapEx
4%
$250
Vacancy
3%
$187
Maintenance
4%
$250
Other
11%
$686