Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.33% first-year return on $208k initial cash invested.
-11.33%
Cash On Cash
4.09%
Cap Rate
0.64
DSCR
$6,004
Rent
-$1,968
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,004 income − $7,972 expenses = $1,968 out of pocket
Investment Breakdown
|
Purchase Price
$907k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,070
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,004
Total Expenses
$7,972
Mortgage P&I
80%
$4,817
Property Taxes
6%
$372
Home Insurance
7%
$420
HOA
5%
$323
Property Management
12%
$720
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$660