Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.24% first-year return on $208k initial cash invested.
-10.24%
Cash On Cash
3.85%
Cap Rate
0.65
DSCR
$5,568
Rent
-$1,774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,568 income − $7,342 expenses = $1,774 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%
$9,044
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,568
Total Expenses
$7,342
Mortgage P&I
80%
$4,456
Property Taxes
11%
$634
Home Insurance
6%
$325
HOA
1%
$34
Property Management
12%
$668
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$612