Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.33% first-year return on $208k initial cash invested.
-5.33%
Cash On Cash
5.07%
Cap Rate
0.86
DSCR
$7,136
Rent
-$923
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,136 income − $8,059 expenses = $923 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%
$9,039
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,136
Total Expenses
$8,059
Mortgage P&I
62%
$4,457
Property Taxes
10%
$695
Home Insurance
5%
$332
HOA
2%
$150
Property Management
12%
$856
CapEx
4%
$285
Vacancy
3%
$214
Maintenance
4%
$285
Other
11%
$785