Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.5% first-year return on $208k initial cash invested.
-20.5%
Cash On Cash
1.63%
Cap Rate
0.26
DSCR
$3,228
Rent
-$3,545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,228 income − $6,773 expenses = $3,545 out of pocket
Investment Breakdown
|
Purchase Price
$903k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,026
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,228
Total Expenses
$6,773
Mortgage P&I
144%
$4,640
Property Taxes
20%
$653
Home Insurance
10%
$324
HOA
2%
$59
Property Management
12%
$387
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355