Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.55% first-year return on $207k initial cash invested.
-12.55%
Cash On Cash
3.3%
Cap Rate
0.55
DSCR
$4,230
Rent
-$2,165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,230 income − $6,395 expenses = $2,165 out of pocket
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$9,002
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,230
Total Expenses
$6,395
Mortgage P&I
106%
$4,469
Property Taxes
5%
$226
Home Insurance
6%
$262
HOA
0%
$0
Property Management
12%
$508
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$465