Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.31% first-year return on $208k initial cash invested.
-13.31%
Cash On Cash
3.14%
Cap Rate
0.53
DSCR
$4,560
Rent
-$2,303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,560 income − $6,863 expenses = $2,303 out of pocket
Investment Breakdown
|
Purchase Price
$903k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,029
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,560
Total Expenses
$6,863
Mortgage P&I
98%
$4,483
Property Taxes
11%
$506
Home Insurance
7%
$324
HOA
0%
$0
Property Management
12%
$547
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$502