Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.67% first-year return on $208k initial cash invested.
-5.67%
Cash On Cash
5.25%
Cap Rate
0.85
DSCR
$7,066
Rent
-$985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,066 income − $8,051 expenses = $985 out of pocket
Investment Breakdown
|
Purchase Price
$907k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,068
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,066
Total Expenses
$8,051
Mortgage P&I
66%
$4,673
Property Taxes
9%
$651
Home Insurance
5%
$324
HOA
0%
$0
Property Management
12%
$848
CapEx
4%
$283
Vacancy
3%
$212
Maintenance
4%
$283
Other
11%
$777