Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.45% first-year return on $208k initial cash invested.
-6.45%
Cash On Cash
4.74%
Cap Rate
0.8
DSCR
$5,841
Rent
-$1,116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,841 income − $6,957 expenses = $1,116 out of pocket
Investment Breakdown
|
Purchase Price
$903k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,034
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,841
Total Expenses
$6,957
Mortgage P&I
76%
$4,448
Property Taxes
4%
$207
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$701
CapEx
4%
$234
Vacancy
3%
$175
Maintenance
4%
$234
Other
11%
$643