Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.49% first-year return on $207k initial cash invested.
-16.49%
Cash On Cash
3.03%
Cap Rate
0.46
DSCR
$5,000
Rent
-$2,848
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,000 income − $7,848 expenses = $2,848 out of pocket
Investment Breakdown
|
Purchase Price
$901k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$9,010
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,000
Total Expenses
$7,848
Mortgage P&I
98%
$4,923
Property Taxes
12%
$584
Home Insurance
6%
$318
HOA
6%
$323
Property Management
12%
$600
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$550