Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.94% first-year return on $207k initial cash invested.
-19.94%
Cash On Cash
1.89%
Cap Rate
0.3
DSCR
$2,908
Rent
-$3,436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,908 income − $6,344 expenses = $3,436 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,908
Total Expenses
$6,344
Mortgage P&I
163%
$4,736
Property Taxes
9%
$263
Home Insurance
11%
$315
HOA
1%
$42
Property Management
12%
$349
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$320