Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.25% first-year return on $207k initial cash invested.
-12.25%
Cash On Cash
3.72%
Cap Rate
0.59
DSCR
$5,052
Rent
-$2,111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,052 income − $7,163 expenses = $2,111 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.8%
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
$5,052
Total Expenses
$7,163
Mortgage P&I
93%
$4,697
Property Taxes
8%
$391
Home Insurance
6%
$315
HOA
1%
$42
Property Management
12%
$606
CapEx
4%
$202
Vacancy
3%
$152
Maintenance
4%
$202
Other
11%
$556