Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.08% first-year return on $209k initial cash invested.
-7.08%
Cash On Cash
4.8%
Cap Rate
0.79
DSCR
$6,902
Rent
-$1,231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,902 income − $8,133 expenses = $1,231 out of pocket
Investment Breakdown
|
Purchase Price
$907k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$181k
Closing costs
1%
$9,072
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,902
Total Expenses
$8,133
Mortgage P&I
66%
$4,586
Property Taxes
13%
$880
Home Insurance
5%
$321
HOA
0%
$0
Property Management
12%
$828
CapEx
4%
$276
Vacancy
3%
$207
Maintenance
4%
$276
Other
11%
$759