Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.61% first-year return on $208k initial cash invested.
-17.61%
Cash On Cash
2.73%
Cap Rate
0.42
DSCR
$4,668
Rent
-$3,058
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,668 income − $7,726 expenses = $3,058 out of pocket
Investment Breakdown
|
Purchase Price
$907k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,066
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,668
Total Expenses
$7,726
Mortgage P&I
106%
$4,931
Property Taxes
19%
$883
Home Insurance
7%
$325
HOA
0%
$0
Property Management
12%
$560
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$513