Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.67% first-year return on $207k initial cash invested.
-14.67%
Cash On Cash
2.77%
Cap Rate
0.47
DSCR
$3,814
Rent
-$2,528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,814 income − $6,342 expenses = $2,528 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,814
Total Expenses
$6,342
Mortgage P&I
117%
$4,450
Property Taxes
7%
$279
Home Insurance
8%
$315
HOA
0%
$0
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$114
Maintenance
4%
$153
Other
11%
$420