Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.28% first-year return on $209k initial cash invested.
-5.28%
Cash On Cash
5.12%
Cap Rate
0.86
DSCR
$6,753
Rent
-$919
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,753 income − $7,672 expenses = $919 out of pocket
Investment Breakdown
|
Purchase Price
$908k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,080
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,753
Total Expenses
$7,672
Mortgage P&I
67%
$4,521
Property Taxes
8%
$523
Home Insurance
5%
$332
HOA
0%
$0
Property Management
12%
$810
CapEx
4%
$270
Vacancy
3%
$203
Maintenance
4%
$270
Other
11%
$743