Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.67% first-year return on $207k initial cash invested.
-7.67%
Cash On Cash
4.69%
Cap Rate
0.76
DSCR
$6,040
Rent
-$1,322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,040 income − $7,362 expenses = $1,322 out of pocket
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,995
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,040
Total Expenses
$7,362
Mortgage P&I
76%
$4,592
Property Taxes
7%
$401
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$725
CapEx
4%
$242
Vacancy
3%
$181
Maintenance
4%
$242
Other
11%
$664