Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.71% first-year return on $207k initial cash invested.
-16.71%
Cash On Cash
2.45%
Cap Rate
0.4
DSCR
$3,591
Rent
-$2,879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,591 income − $6,470 expenses = $2,879 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,591
Total Expenses
$6,470
Mortgage P&I
127%
$4,568
Property Taxes
10%
$365
Home Insurance
9%
$315
HOA
0%
$0
Property Management
12%
$431
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$395