Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.52% first-year return on $208k initial cash invested.
-11.52%
Cash On Cash
4.14%
Cap Rate
0.64
DSCR
$6,170
Rent
-$1,999
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,170 income − $8,169 expenses = $1,999 out of pocket
Investment Breakdown
|
Purchase Price
$906k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,056
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,170
Total Expenses
$8,169
Mortgage P&I
79%
$4,880
Property Taxes
14%
$876
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$740
CapEx
4%
$247
Vacancy
3%
$185
Maintenance
4%
$247
Other
11%
$679