Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.09% first-year return on $207k initial cash invested.
-21.09%
Cash On Cash
1.59%
Cap Rate
0.25
DSCR
$2,270
Rent
-$3,635
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,270 income − $5,905 expenses = $3,635 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,270
Total Expenses
$5,905
Mortgage P&I
209%
$4,734
Property Taxes
4%
$84
Home Insurance
14%
$315
HOA
0%
$0
Property Management
12%
$272
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$250