Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.6% first-year return on $207k initial cash invested.
-17.6%
Cash On Cash
2.18%
Cap Rate
0.36
DSCR
$3,192
Rent
-$3,035
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,192 income − $6,227 expenses = $3,035 out of pocket
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,192
Total Expenses
$6,227
Mortgage P&I
142%
$4,540
Property Taxes
9%
$273
Home Insurance
10%
$315
HOA
0%
$13
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351