Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.21% first-year return on $207k initial cash invested.
-4.21%
Cash On Cash
5.47%
Cap Rate
0.9
DSCR
$6,435
Rent
-$726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,435 income − $7,161 expenses = $726 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,435
Total Expenses
$7,161
Mortgage P&I
71%
$4,570
Property Taxes
1%
$89
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$772
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$708