Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.64% first-year return on $207k initial cash invested.
-7.64%
Cash On Cash
4.76%
Cap Rate
0.77
DSCR
$6,764
Rent
-$1,318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,764 income − $8,082 expenses = $1,318 out of pocket
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$9,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,764
Total Expenses
$8,082
Mortgage P&I
68%
$4,616
Property Taxes
13%
$850
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$812
CapEx
4%
$271
Vacancy
3%
$203
Maintenance
4%
$271
Other
11%
$744