Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.5% first-year return on $208k initial cash invested.
-7.5%
Cash On Cash
4.42%
Cap Rate
0.76
DSCR
$5,952
Rent
-$1,297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,952 income − $7,249 expenses = $1,297 out of pocket
Investment Breakdown
|
Purchase Price
$903k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,027
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,952
Total Expenses
$7,249
Mortgage P&I
74%
$4,384
Property Taxes
7%
$431
Home Insurance
5%
$298
HOA
2%
$112
Property Management
12%
$714
CapEx
4%
$238
Vacancy
3%
$179
Maintenance
4%
$238
Other
11%
$655