Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.49% first-year return on $207k initial cash invested.
-11.49%
Cash On Cash
3.71%
Cap Rate
0.61
DSCR
$5,102
Rent
-$1,985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,102 income − $7,087 expenses = $1,985 out of pocket
Investment Breakdown
|
Purchase Price
$902k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$9,017
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,102
Total Expenses
$7,087
Mortgage P&I
89%
$4,566
Property Taxes
9%
$463
Home Insurance
6%
$324
HOA
0%
$0
Property Management
12%
$612
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$561