Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.19% first-year return on $207k initial cash invested.
-13.19%
Cash On Cash
3.35%
Cap Rate
0.55
DSCR
$5,286
Rent
-$2,272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,286 income − $7,558 expenses = $2,272 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,989
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,286
Total Expenses
$7,558
Mortgage P&I
87%
$4,573
Property Taxes
16%
$869
Home Insurance
6%
$320
HOA
0%
$0
Property Management
12%
$634
CapEx
4%
$211
Vacancy
3%
$159
Maintenance
4%
$211
Other
11%
$581