Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.8% first-year return on $207k initial cash invested.
-18.8%
Cash On Cash
1.92%
Cap Rate
0.32
DSCR
$3,562
Rent
-$3,246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,562 income − $6,808 expenses = $3,246 out of pocket
Investment Breakdown
|
Purchase Price
$901k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$9,011
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,562
Total Expenses
$6,808
Mortgage P&I
128%
$4,546
Property Taxes
18%
$634
Home Insurance
12%
$418
HOA
0%
$0
Property Management
12%
$427
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$392