Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.47% first-year return on $207k initial cash invested.
-17.47%
Cash On Cash
2.45%
Cap Rate
0.39
DSCR
$3,990
Rent
-$3,013
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,990 income − $7,003 expenses = $3,013 out of pocket
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,999
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,990
Total Expenses
$7,003
Mortgage P&I
118%
$4,691
Property Taxes
10%
$386
Home Insurance
8%
$315
HOA
6%
$253
Property Management
12%
$479
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$439