Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.83% first-year return on $208k initial cash invested.
-15.83%
Cash On Cash
2.7%
Cap Rate
0.44
DSCR
$3,730
Rent
-$2,742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,730 income − $6,472 expenses = $2,742 out of pocket
Investment Breakdown
|
Purchase Price
$904k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,044
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,730
Total Expenses
$6,472
Mortgage P&I
124%
$4,631
Property Taxes
6%
$241
Home Insurance
9%
$332
HOA
0%
$0
Property Management
12%
$448
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$410