Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.99% first-year return on $208k initial cash invested.
-14.99%
Cash On Cash
2.88%
Cap Rate
0.47
DSCR
$4,264
Rent
-$2,600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,264 income − $6,864 expenses = $2,600 out of pocket
Investment Breakdown
|
Purchase Price
$906k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,057
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,264
Total Expenses
$6,864
Mortgage P&I
108%
$4,599
Property Taxes
11%
$490
Home Insurance
8%
$324
HOA
0%
$0
Property Management
12%
$512
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$469