Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.98% first-year return on $207k initial cash invested.
-9.98%
Cash On Cash
3.99%
Cap Rate
0.67
DSCR
$6,178
Rent
-$1,719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,178 income − $7,897 expenses = $1,719 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,178
Total Expenses
$7,897
Mortgage P&I
72%
$4,463
Property Taxes
16%
$1,019
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$741
CapEx
4%
$247
Vacancy
3%
$185
Maintenance
4%
$247
Other
11%
$680