Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.97% first-year return on $207k initial cash invested.
-5.97%
Cash On Cash
4.98%
Cap Rate
0.83
DSCR
$6,448
Rent
-$1,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,448 income − $7,475 expenses = $1,027 out of pocket
Investment Breakdown
|
Purchase Price
$898k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,980
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,448
Total Expenses
$7,475
Mortgage P&I
70%
$4,499
Property Taxes
7%
$470
Home Insurance
5%
$314
HOA
0%
$0
Property Management
12%
$774
CapEx
4%
$258
Vacancy
3%
$193
Maintenance
4%
$258
Other
11%
$709