Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.64% first-year return on $207k initial cash invested.
-14.64%
Cash On Cash
2.97%
Cap Rate
0.49
DSCR
$5,006
Rent
-$2,523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,006 income − $7,529 expenses = $2,523 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,991
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,006
Total Expenses
$7,529
Mortgage P&I
91%
$4,552
Property Taxes
19%
$943
Home Insurance
7%
$332
HOA
0%
$0
Property Management
12%
$601
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$551