Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.22% first-year return on $207k initial cash invested.
-6.22%
Cash On Cash
5.48%
Cap Rate
0.85
DSCR
$8,186
Rent
-$1,073
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,186 income − $9,259 expenses = $1,073 out of pocket
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$9,003
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,186
Total Expenses
$9,259
Mortgage P&I
59%
$4,858
Property Taxes
11%
$897
Home Insurance
4%
$322
HOA
5%
$400
Property Management
12%
$982
CapEx
4%
$327
Vacancy
3%
$246
Maintenance
4%
$327
Other
11%
$900