Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.93% first-year return on $207k initial cash invested.
-15.93%
Cash On Cash
2.95%
Cap Rate
0.47
DSCR
$5,091
Rent
-$2,743
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,091 income − $7,834 expenses = $2,743 out of pocket
Investment Breakdown
|
Purchase Price
$898k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,984
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,091
Total Expenses
$7,834
Mortgage P&I
93%
$4,748
Property Taxes
13%
$680
Home Insurance
6%
$324
HOA
7%
$350
Property Management
12%
$611
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$560