Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.48% first-year return on $209k initial cash invested.
-17.48%
Cash On Cash
2.2%
Cap Rate
0.37
DSCR
$4,154
Rent
-$3,043
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,154 income − $7,197 expenses = $3,043 out of pocket
Investment Breakdown
|
Purchase Price
$909k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,089
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,154
Total Expenses
$7,197
Mortgage P&I
109%
$4,546
Property Taxes
22%
$912
Home Insurance
8%
$327
HOA
0%
$0
Property Management
12%
$498
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$457