Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.78% first-year return on $207k initial cash invested.
-21.78%
Cash On Cash
1.05%
Cap Rate
0.18
DSCR
$1,932
Rent
-$3,754
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,932 income − $5,686 expenses = $3,754 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,932
Total Expenses
$5,686
Mortgage P&I
231%
$4,461
Property Taxes
13%
$253
Home Insurance
16%
$315
HOA
0%
$0
Property Management
12%
$232
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$213