Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.66% first-year return on $208k initial cash invested.
-18.66%
Cash On Cash
2.3%
Cap Rate
0.36
DSCR
$3,338
Rent
-$3,236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,338 income − $6,574 expenses = $3,236 out of pocket
Investment Breakdown
|
Purchase Price
$905k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,050
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,338
Total Expenses
$6,574
Mortgage P&I
145%
$4,838
Property Taxes
8%
$268
Home Insurance
10%
$332
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$367