Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.55% first-year return on $207k initial cash invested.
-13.55%
Cash On Cash
2.98%
Cap Rate
0.51
DSCR
$4,014
Rent
-$2,337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,014 income − $6,351 expenses = $2,337 out of pocket
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$9,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,014
Total Expenses
$6,351
Mortgage P&I
110%
$4,414
Property Taxes
5%
$214
Home Insurance
8%
$315
HOA
1%
$42
Property Management
12%
$482
CapEx
4%
$161
Vacancy
3%
$120
Maintenance
4%
$161
Other
11%
$442