Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.39% first-year return on $207k initial cash invested.
-10.39%
Cash On Cash
3.8%
Cap Rate
0.64
DSCR
$4,928
Rent
-$1,794
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,928 income − $6,722 expenses = $1,794 out of pocket
Investment Breakdown
|
Purchase Price
$901k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$9,009
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,928
Total Expenses
$6,722
Mortgage P&I
90%
$4,447
Property Taxes
6%
$274
Home Insurance
7%
$326
HOA
0%
$0
Property Management
12%
$591
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$542