Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.12% first-year return on $208k initial cash invested.
-10.12%
Cash On Cash
4.1%
Cap Rate
0.67
DSCR
$6,140
Rent
-$1,755
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,140 income − $7,895 expenses = $1,755 out of pocket
Investment Breakdown
|
Purchase Price
$905k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,054
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,140
Total Expenses
$7,895
Mortgage P&I
75%
$4,599
Property Taxes
11%
$686
Home Insurance
5%
$322
HOA
3%
$200
Property Management
12%
$737
CapEx
4%
$246
Vacancy
3%
$184
Maintenance
4%
$246
Other
11%
$675