Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.15% first-year return on $207k initial cash invested.
-12.15%
Cash On Cash
3.73%
Cap Rate
0.6
DSCR
$5,091
Rent
-$2,093
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,091 income − $7,184 expenses = $2,093 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.8%
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
$5,091
Total Expenses
$7,184
Mortgage P&I
92%
$4,686
Property Taxes
8%
$418
Home Insurance
6%
$315
HOA
1%
$33
Property Management
12%
$611
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$560