Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.48% first-year return on $207k initial cash invested.
-9.48%
Cash On Cash
4.26%
Cap Rate
0.7
DSCR
$6,225
Rent
-$1,635
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,225 income − $7,860 expenses = $1,635 out of pocket
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,998
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,225
Total Expenses
$7,860
Mortgage P&I
74%
$4,581
Property Taxes
14%
$891
Home Insurance
4%
$271
HOA
0%
$0
Property Management
12%
$747
CapEx
4%
$249
Vacancy
3%
$187
Maintenance
4%
$249
Other
11%
$685