Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.88% first-year return on $208k initial cash invested.
-19.88%
Cash On Cash
1.97%
Cap Rate
0.31
DSCR
$3,861
Rent
-$3,446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,861 income − $7,307 expenses = $3,446 out of pocket
Investment Breakdown
|
Purchase Price
$905k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,050
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,861
Total Expenses
$7,307
Mortgage P&I
124%
$4,777
Property Taxes
23%
$894
Home Insurance
8%
$324
HOA
0%
$0
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$425