Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.02% first-year return on $207k initial cash invested.
-22.02%
Cash On Cash
1.06%
Cap Rate
0.18
DSCR
$3,902
Rent
-$3,798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,902 income − $7,700 expenses = $3,798 out of pocket
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,999
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,902
Total Expenses
$7,700
Mortgage P&I
114%
$4,439
Property Taxes
42%
$1,620
Home Insurance
8%
$315
HOA
0%
$0
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429