Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.51% first-year return on $207k initial cash invested.
-15.51%
Cash On Cash
2.68%
Cap Rate
0.45
DSCR
$4,484
Rent
-$2,673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,484 income − $7,157 expenses = $2,673 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,484
Total Expenses
$7,157
Mortgage P&I
100%
$4,501
Property Taxes
18%
$817
Home Insurance
7%
$315
HOA
0%
$0
Property Management
12%
$538
CapEx
4%
$179
Vacancy
3%
$135
Maintenance
4%
$179
Other
11%
$493