Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.22% first-year return on $208k initial cash invested.
-10.22%
Cash On Cash
3.92%
Cap Rate
0.66
DSCR
$5,754
Rent
-$1,769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,754 income − $7,523 expenses = $1,769 out of pocket
Investment Breakdown
|
Purchase Price
$904k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,035
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,754
Total Expenses
$7,523
Mortgage P&I
78%
$4,487
Property Taxes
13%
$762
Home Insurance
6%
$318
HOA
0%
$0
Property Management
12%
$690
CapEx
4%
$230
Vacancy
3%
$173
Maintenance
4%
$230
Other
11%
$633