Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.31% first-year return on $207k initial cash invested.
-4.31%
Cash On Cash
5.27%
Cap Rate
0.89
DSCR
$6,831
Rent
-$743
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,831 income − $7,574 expenses = $743 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,994
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,831
Total Expenses
$7,574
Mortgage P&I
65%
$4,419
Property Taxes
7%
$487
Home Insurance
5%
$346
HOA
0%
$0
Property Management
12%
$820
CapEx
4%
$273
Vacancy
3%
$205
Maintenance
4%
$273
Other
11%
$751