Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.02% first-year return on $207k initial cash invested.
-14.02%
Cash On Cash
3.68%
Cap Rate
0.55
DSCR
$4,964
Rent
-$2,424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,964 income − $7,388 expenses = $2,424 out of pocket
Investment Breakdown
|
Purchase Price
$902k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$9,021
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,964
Total Expenses
$7,388
Mortgage P&I
100%
$4,988
Property Taxes
8%
$413
Home Insurance
6%
$298
HOA
0%
$0
Property Management
12%
$596
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$546