Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.83% first-year return on $207k initial cash invested.
-17.83%
Cash On Cash
2.75%
Cap Rate
0.42
DSCR
$4,622
Rent
-$3,074
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,622 income − $7,696 expenses = $3,074 out of pocket
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
7.3%
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
$4,622
Total Expenses
$7,696
Mortgage P&I
107%
$4,951
Property Taxes
19%
$855
Home Insurance
7%
$318
HOA
0%
$0
Property Management
12%
$555
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$508