Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.13% first-year return on $208k initial cash invested.
-13.13%
Cash On Cash
3.18%
Cap Rate
0.53
DSCR
$4,818
Rent
-$2,275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,818 income − $7,093 expenses = $2,275 out of pocket
Investment Breakdown
|
Purchase Price
$904k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,041
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,818
Total Expenses
$7,093
Mortgage P&I
93%
$4,477
Property Taxes
10%
$484
Home Insurance
7%
$346
HOA
3%
$147
Property Management
12%
$578
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$530