Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.68% first-year return on $208k initial cash invested.
-18.68%
Cash On Cash
2.02%
Cap Rate
0.33
DSCR
$3,702
Rent
-$3,235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,702 income − $6,937 expenses = $3,235 out of pocket
Investment Breakdown
|
Purchase Price
$904k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,039
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,702
Total Expenses
$6,937
Mortgage P&I
124%
$4,607
Property Taxes
20%
$740
Home Insurance
9%
$332
HOA
0%
$0
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407