Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.08% first-year return on $207k initial cash invested.
-9.08%
Cash On Cash
4.53%
Cap Rate
0.72
DSCR
$5,980
Rent
-$1,566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,980 income − $7,546 expenses = $1,566 out of pocket
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,999
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,980
Total Expenses
$7,546
Mortgage P&I
79%
$4,721
Property Taxes
8%
$477
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$718
CapEx
4%
$239
Vacancy
3%
$179
Maintenance
4%
$239
Other
11%
$658